Hindustan Aeronautics Ltd
NSE:HAL

Watchlist Manager
Hindustan Aeronautics Ltd Logo
Hindustan Aeronautics Ltd
NSE:HAL
Watchlist
Price: 4 216.2 INR Market Closed
Market Cap: 2.8T INR
Have any thoughts about
Hindustan Aeronautics Ltd?
Write Note

Relative Value

The Relative Value of one HAL stock under the Base Case scenario is 3 152.7 INR. Compared to the current market price of 4 216.2 INR, Hindustan Aeronautics Ltd is Overvalued by 25%.

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.

HAL Relative Value
Base Case
3 152.7 INR
Overvaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
16
Median 3Y
3.8
Median 5Y
1
Industry
3.6
Forward
8.1
vs History
14
vs Industry
21
Median 3Y
17.6
Median 5Y
6.2
Industry
33
Forward
37.2
vs History
22
vs Industry
18
Median 3Y
11.6
Median 5Y
11
Industry
21.4
vs History
22
vs Industry
14
Median 3Y
14.6
Median 5Y
8.9
Industry
28.1
vs History
12
vs Industry
7
Median 3Y
4.3
Median 5Y
1.4
Industry
3.3
vs History
11
vs Industry
16
Median 3Y
3
Median 5Y
0.6
Industry
3.6
Forward
7.3
vs History
11
vs Industry
32
Median 3Y
4.9
Median 5Y
1
Industry
12.3
vs History
11
vs Industry
21
Median 3Y
10
Median 5Y
2.6
Industry
19.6
Forward
26.6
vs History
14
vs Industry
21
Median 3Y
14.2
Median 5Y
3.3
Industry
25.9
Forward
30.9
vs History
22
vs Industry
20
Median 3Y
9.2
Median 5Y
8.6
Industry
22.8
vs History
22
vs Industry
16
Median 3Y
11.5
Median 5Y
4.9
Industry
32.7
vs History
12
vs Industry
14
Median 3Y
1.9
Median 5Y
0.3
Industry
2.4

Multiples Across Competitors

HAL Competitors Multiples
Hindustan Aeronautics 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
Hindustan Aeronautics Ltd
NSE:HAL
2.8T INR 9.1 33.1 25.2 28.6
US
Raytheon Technologies Corp
NYSE:RTX
155.5B USD 2 33 17.9 30.3
US
RTX Corp
LSE:0R2N
154.9B USD 2 32.8 17.9 30.2
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
Hindustan Aeronautics Ltd
NSE:HAL
Average P/E: 32.7
33.1
39%
0.8
US
Raytheon Technologies Corp
NYSE:RTX
33
188%
0.2
US
RTX Corp
LSE:0R2N
32.8
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
Hindustan Aeronautics Ltd
NSE:HAL
Average EV/EBITDA: 18.1
25.2
42%
0.6
US
Raytheon Technologies Corp
NYSE:RTX
17.9
98%
0.2
US
RTX Corp
LSE:0R2N
17.9
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
Hindustan Aeronautics Ltd
NSE:HAL
Average EV/EBIT: 24.5
28.6
40%
0.7
US
Raytheon Technologies Corp
NYSE:RTX
30.3
242%
0.1
US
RTX Corp
LSE:0R2N
30.2
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