Kratos Defense and Security Solutions Inc
NASDAQ:KTOS

Watchlist Manager
Kratos Defense and Security Solutions Inc Logo
Kratos Defense and Security Solutions Inc
NASDAQ:KTOS
Watchlist
Price: 128.68 USD -1.56% Market Closed
Market Cap: 21.7B USD

Relative Value

The Relative Value of one KTOS stock under the Base Case scenario is 29.05 USD. Compared to the current market price of 128.68 USD, Kratos Defense and Security Solutions Inc is Overvalued by 77%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

KTOS Relative Value
Base Case
29.05 USD
Overvaluation 77%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

KTOS Competitors Multiples
Kratos Defense and Security Solutions Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Kratos Defense and Security Solutions Inc
NASDAQ:KTOS
21.7B USD 16.9 1 086.3 309.3 874.3
US
RTX Corp
LSE:0R2N
271.4B USD 3.1 40.9 23.3 35.1
US
Raytheon Technologies Corp
NYSE:RTX
264.8B USD 3.1 39.9 22.8 34.3
NL
Airbus SE
PAR:AIR
164.2B EUR 2.3 32.4 19.2 29.1
US
Boeing Co
NYSE:BA
187.9B USD 2.3 -18.6 -32.4 -25
FR
Safran SA
PAR:SAF
132.6B EUR 4.6 31.2 22.2 29
UK
Rolls-Royce Holdings PLC
LSE:RR
108.3B GBP 0.1 0.2 -0 -0
US
Lockheed Martin Corp
NYSE:LMT
132.3B USD 1.8 31.5 19.1 24.3
DE
Rheinmetall AG
XETRA:RHM
87.6B EUR 8 104.3 45.1 59.8
US
General Dynamics Corp
NYSE:GD
97.2B USD 1.9 23 16.7 19.5
US
Northrop Grumman Corp
NYSE:NOC
93.6B USD 2.3 23.4 19.2 26.1
P/E Multiple
Earnings Growth PEG
US
Kratos Defense and Security Solutions Inc
NASDAQ:KTOS
Average P/E: 141.3
1 086.3
125%
8.7
US
RTX Corp
LSE:0R2N
40.9
28%
1.5
US
Raytheon Technologies Corp
NYSE:RTX
39.9
29%
1.4
NL
Airbus SE
PAR:AIR
32.4
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -18.6 N/A N/A
FR
Safran SA
PAR:SAF
31.2
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
0.2
8%
0
US
Lockheed Martin Corp
NYSE:LMT
31.5
11%
2.9
DE
Rheinmetall AG
XETRA:RHM
104.3
60%
1.7
US
General Dynamics Corp
NYSE:GD
23
12%
1.9
US
Northrop Grumman Corp
NYSE:NOC
23.4
3%
7.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Kratos Defense and Security Solutions Inc
NASDAQ:KTOS
Average EV/EBITDA: 55.2
309.3
45%
6.9
US
RTX Corp
LSE:0R2N
23.3
18%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
22.8
18%
1.3
NL
Airbus SE
PAR:AIR
19.2
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -32.4 N/A N/A
FR
Safran SA
PAR:SAF
22.2
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
Negative Multiple: -0
17%
N/A
US
Lockheed Martin Corp
NYSE:LMT
19.1
10%
1.9
DE
Rheinmetall AG
XETRA:RHM
45.1
41%
1.1
US
General Dynamics Corp
NYSE:GD
16.7
10%
1.7
US
Northrop Grumman Corp
NYSE:NOC
19.2
6%
3.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Kratos Defense and Security Solutions Inc
NASDAQ:KTOS
Average EV/EBIT: 125.7
874.3
58%
15.1
US
RTX Corp
LSE:0R2N
35.1
31%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
34.3
31%
1.1
NL
Airbus SE
PAR:AIR
29.1
26%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -25 N/A N/A
FR
Safran SA
PAR:SAF
29
20%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
Negative Multiple: -0
21%
N/A
US
Lockheed Martin Corp
NYSE:LMT
24.3
12%
2
DE
Rheinmetall AG
XETRA:RHM
59.8
45%
1.3
US
General Dynamics Corp
NYSE:GD
19.5
11%
1.8
US
Northrop Grumman Corp
NYSE:NOC
26.1
7%
3.7