E

EMS Ltd
NSE:EMSLIMITED

Watchlist Manager
EMS Ltd
NSE:EMSLIMITED
Watchlist
Price: 919.75 INR 2.17% Market Closed
Market Cap: 51.1B INR
Have any thoughts about
EMS Ltd?
Write Note

Relative Value

The Relative Value of one EMSLIMITED stock under the Base Case scenario is 749.3 INR. Compared to the current market price of 919.75 INR, EMS Ltd is Overvalued by 19%.

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.

EMSLIMITED Relative Value
Base Case
749.3 INR
Overvaluation 19%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
31
Median 3Y
4.8
Median 5Y
4.8
Industry
3.6
Forward
51.1
vs History
6
vs Industry
40
Median 3Y
24.8
Median 5Y
24.8
Industry
33
Forward
24.4
vs History
vs Industry
Median 3Y
-40.5
Median 5Y
-40.5
Industry
21.4
vs History
vs Industry
Median 3Y
-36.7
Median 5Y
-36.7
Industry
28.1
vs History
6
vs Industry
21
Median 3Y
3.8
Median 5Y
3.8
Industry
3.3
vs History
6
vs Industry
32
Median 3Y
4.4
Median 5Y
4.4
Industry
3.6
Forward
48.5
vs History
6
vs Industry
36
Median 3Y
14.2
Median 5Y
14.2
Industry
12.3
vs History
6
vs Industry
38
Median 3Y
17.2
Median 5Y
17.2
Industry
19.6
vs History
6
vs Industry
46
Median 3Y
17.2
Median 5Y
17.2
Industry
25.9
Forward
169.7
vs History
vs Industry
Median 3Y
-38.3
Median 5Y
-38.3
Industry
22.8
vs History
vs Industry
Median 3Y
-29.8
Median 5Y
-29.8
Industry
32.7
vs History
6
vs Industry
15
Median 3Y
4.1
Median 5Y
4.1
Industry
2.4

Multiples Across Competitors

EMSLIMITED Competitors Multiples
EMS Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
EMS Ltd
NSE:EMSLIMITED
51.1B INR 6.4 33.5 23.8 24.6
US
Raytheon Technologies Corp
NYSE:RTX
155.5B USD 2 33 17.9 30.3
US
RTX Corp
LSE:0R2N
154.3B USD 2 32.7 17.8 30.1
US
Boeing Co
NYSE:BA
134B USD 1.8 -16.8 -36 -26.3
NL
Airbus SE
PAR:AIR
121.5B EUR 1.8 37.2 18 28.5
US
Lockheed Martin Corp
NYSE:LMT
115.2B USD 1.6 17.3 12.7 14.9
FR
Safran SA
PAR:SAF
88.2B EUR 3.4 53.8 17.2 23.6
US
TransDigm Group Inc
NYSE:TDG
73.2B USD 9.2 49.4 23.9 26
US
General Dynamics Corp
NYSE:GD
73.1B USD 1.6 20.1 14.2 16.8
US
Northrop Grumman Corp
NYSE:NOC
68.7B USD 1.7 28.9 18.9 27.7
UK
Rolls-Royce Holdings PLC
LSE:RR
49B GBP 2.7 21 14.8 18.8
P/E Multiple
Earnings Growth P/E to Growth
IN
E
EMS Ltd
NSE:EMSLIMITED
Average P/E: 32.7
33.5
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
33
188%
0.2
US
RTX Corp
LSE:0R2N
32.7
188%
0.2
US
Boeing Co
NYSE:BA
Negative Multiple: -16.8 N/A N/A
NL
Airbus SE
PAR:AIR
37.2
82%
0.5
US
Lockheed Martin Corp
NYSE:LMT
17.3
3%
6.1
FR
Safran SA
PAR:SAF
53.8
24%
2.3
US
TransDigm Group Inc
NYSE:TDG
49.4
88%
0.6
US
General Dynamics Corp
NYSE:GD
20.1
50%
0.4
US
Northrop Grumman Corp
NYSE:NOC
28.9
112%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
21
-12%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
E
EMS Ltd
NSE:EMSLIMITED
Average EV/EBITDA: 17.9
23.8
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
17.9
98%
0.2
US
RTX Corp
LSE:0R2N
17.8
98%
0.2
US
Boeing Co
NYSE:BA
Negative Multiple: -36
853%
N/A
NL
Airbus SE
PAR:AIR
18
78%
0.2
US
Lockheed Martin Corp
NYSE:LMT
12.7
8%
1.5
FR
Safran SA
PAR:SAF
17.2
54%
0.3
US
TransDigm Group Inc
NYSE:TDG
23.9
46%
0.5
US
General Dynamics Corp
NYSE:GD
14.2
38%
0.4
US
Northrop Grumman Corp
NYSE:NOC
18.9
66%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
14.8
40%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
E
EMS Ltd
NSE:EMSLIMITED
Average EV/EBIT: 24.1
24.6
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
30.3
242%
0.1
US
RTX Corp
LSE:0R2N
30.1
242%
0.1
US
Boeing Co
NYSE:BA
Negative Multiple: -26.3 N/A N/A
NL
Airbus SE
PAR:AIR
28.5
106%
0.3
US
Lockheed Martin Corp
NYSE:LMT
14.9
8%
1.8
FR
Safran SA
PAR:SAF
23.6
76%
0.3
US
TransDigm Group Inc
NYSE:TDG
26
45%
0.6
US
General Dynamics Corp
NYSE:GD
16.8
45%
0.4
US
Northrop Grumman Corp
NYSE:NOC
27.7
98%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
18.8
64%
0.3

See Also

Discover More
Back to Top