Bharat Electronics Ltd
NSE:BEL

Watchlist Manager
Bharat Electronics Ltd Logo
Bharat Electronics Ltd
NSE:BEL
Watchlist
Price: 297.6 INR -2.65% Market Closed
Market Cap: 2.2T INR

Relative Value

The Relative Value of one BEL stock under the Base Case scenario is 257.81 INR. Compared to the current market price of 297.6 INR, Bharat Electronics Ltd is Overvalued by 13%.

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.

BEL Relative Value
Base Case
257.81 INR
Overvaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
23
Median 3Y
5.6
Median 5Y
4
Industry
3.8
Forward
9
vs History
11
vs Industry
26
Median 3Y
30.4
Median 5Y
24.8
Industry
32.4
Forward
44.1
vs History
1
vs Industry
7
Median 3Y
59.5
Median 5Y
23.5
Industry
21.1
vs History
11
vs Industry
8
Median 3Y
120.2
Median 5Y
27.9
Industry
27.9
vs History
7
vs Industry
8
Median 3Y
6.9
Median 5Y
5.5
Industry
3.5
vs History
9
vs Industry
21
Median 3Y
5.1
Median 5Y
3.5
Industry
3.6
Forward
8.7
vs History
9
vs Industry
29
Median 3Y
11.1
Median 5Y
8
Industry
12.2
vs History
11
vs Industry
22
Median 3Y
21.1
Median 5Y
15.5
Industry
20.1
Forward
33.5
vs History
11
vs Industry
25
Median 3Y
23.5
Median 5Y
17.4
Industry
26.5
Forward
34.7
vs History
1
vs Industry
8
Median 3Y
52.6
Median 5Y
21.4
Industry
22.3
vs History
11
vs Industry
3
Median 3Y
103.6
Median 5Y
25.3
Industry
29.7
vs History
7
vs Industry
13
Median 3Y
3.7
Median 5Y
2.6
Industry
2.5

Multiples Across Competitors

BEL Competitors Multiples
Bharat Electronics Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Bharat Electronics Ltd
NSE:BEL
2.2T INR 9.4 43.6 33.2 35.7
US
Raytheon Technologies Corp
NYSE:RTX
167.3B USD 2 36.4 19 32.3
US
RTX Corp
LSE:0R2N
160.6B USD 2 34.9 18.4 31.3
US
Boeing Co
NYSE:BA
133.3B USD 2 -11.2 -17.8 -14.7
NL
Airbus SE
PAR:AIR
110.8B EUR 1.6 26.2 13.9 21.9
US
Lockheed Martin Corp
NYSE:LMT
111.3B USD 1.5 20.2 14.3 17.4
FR
Safran SA
PAR:SAF
92.1B EUR 3.3 -138 16.6 22.4
UK
Rolls-Royce Holdings PLC
LSE:RR
64.2B GBP 3.4 25.5 19.4 26.8
US
TransDigm Group Inc
NYSE:TDG
77B USD 9.4 46.8 23.8 25.8
US
General Dynamics Corp
NYSE:GD
73.5B USD 1.5 19.4 14 16.6
DE
Rheinmetall AG
XETRA:RHM
60.2B EUR 6.2 84 33.7 43.4
P/E Multiple
Earnings Growth PEG
IN
Bharat Electronics Ltd
NSE:BEL
Average P/E: 37.4
43.6
19%
2.3
US
Raytheon Technologies Corp
NYSE:RTX
36.4
28%
1.3
US
RTX Corp
LSE:0R2N
34.9
28%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -11.2 N/A N/A
NL
Airbus SE
PAR:AIR
26.2
22%
1.2
US
Lockheed Martin Corp
NYSE:LMT
20.2
12%
1.7
FR
Safran SA
PAR:SAF
Negative Multiple: -138 N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
25.5
3%
8.5
US
TransDigm Group Inc
NYSE:TDG
46.8
24%
2
US
General Dynamics Corp
NYSE:GD
19.4
10%
1.9
DE
Rheinmetall AG
XETRA:RHM
84
56%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Bharat Electronics Ltd
NSE:BEL
Average EV/EBITDA: 20.6
33.2
18%
1.8
US
Raytheon Technologies Corp
NYSE:RTX
19
17%
1.1
US
RTX Corp
LSE:0R2N
18.4
17%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -17.8 N/A N/A
NL
Airbus SE
PAR:AIR
13.9
20%
0.7
US
Lockheed Martin Corp
NYSE:LMT
14.3
10%
1.4
FR
Safran SA
PAR:SAF
16.6
13%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
19.4
12%
1.6
US
TransDigm Group Inc
NYSE:TDG
23.8
13%
1.8
US
General Dynamics Corp
NYSE:GD
14
8%
1.8
DE
Rheinmetall AG
XETRA:RHM
33.7
36%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Bharat Electronics Ltd
NSE:BEL
Average EV/EBIT: 27.4
35.7
20%
1.8
US
Raytheon Technologies Corp
NYSE:RTX
32.3
27%
1.2
US
RTX Corp
LSE:0R2N
31.3
27%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -14.7 N/A N/A
NL
Airbus SE
PAR:AIR
21.9
28%
0.8
US
Lockheed Martin Corp
NYSE:LMT
17.4
12%
1.5
FR
Safran SA
PAR:SAF
22.4
17%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
26.8
15%
1.8
US
TransDigm Group Inc
NYSE:TDG
25.8
12%
2.2
US
General Dynamics Corp
NYSE:GD
16.6
9%
1.8
DE
Rheinmetall AG
XETRA:RHM
43.4
39%
1.1