i

ideaForge Technology Ltd
NSE:IDEAFORGE

Watchlist Manager
ideaForge Technology Ltd
NSE:IDEAFORGE
Watchlist
Price: 467.85 INR -1.6% Market Closed
Market Cap: 20.2B INR

Relative Value

The Relative Value of one IDEAFORGE stock under the Base Case scenario is 939.92 INR. Compared to the current market price of 467.85 INR, ideaForge Technology Ltd is Undervalued by 50%.

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.

IDEAFORGE Relative Value
Base Case
939.92 INR
Undervaluation 50%
Relative Value
Price
i
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
30
Median 3Y
12.2
Median 5Y
12.2
Industry
5.1
Forward
7.2
vs History
vs Industry
12
Median 3Y
64.7
Median 5Y
64.7
Industry
37
Forward
72.4
vs History
vs Industry
3
Median 3Y
-25.8
Median 5Y
-25.8
Industry
22.9
vs History
vs Industry
11
Median 3Y
-19.3
Median 5Y
-19.3
Industry
36.9
vs History
71
vs Industry
59
Median 3Y
4.1
Median 5Y
4.1
Industry
4.8
vs History
12
vs Industry
32
Median 3Y
10.7
Median 5Y
10.7
Industry
5.3
Forward
6.7
vs History
15
vs Industry
39
Median 3Y
24.5
Median 5Y
24.5
Industry
15.3
vs History
vs Industry
12
Median 3Y
37.1
Median 5Y
37.1
Industry
21.6
Forward
39.8
vs History
vs Industry
7
Median 3Y
-18.4
Median 5Y
-18.4
Industry
29
Forward
134
vs History
vs Industry
5
Median 3Y
-23.7
Median 5Y
-23.7
Industry
23.7
vs History
vs Industry
1
Median 3Y
-12.9
Median 5Y
-12.9
Industry
30.1
vs History
75
vs Industry
34
Median 3Y
5.9
Median 5Y
5.9
Industry
3.2

Multiples Across Competitors

IDEAFORGE Competitors Multiples
ideaForge Technology 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
ideaForge Technology Ltd
NSE:IDEAFORGE
20.2B INR 22.1 -21.8 -27.2 -18
US
Raytheon Technologies Corp
NYSE:RTX
263.2B USD 3.1 40 22.8 34.3
US
RTX Corp
LSE:0R2N
256.2B USD 3 38.9 22.3 33.5
NL
Airbus SE
PAR:AIR
172.4B EUR 2.4 34.1 20.2 30.6
US
Boeing Co
NYSE:BA
185.9B USD 2.3 -18.2 -31.9 -24.6
FR
Safran SA
PAR:SAF
134.5B EUR 4.6 31.2 22.6 29.4
UK
Rolls-Royce Holdings PLC
LSE:RR
109.7B GBP 5.6 18.8 26 33
US
Lockheed Martin Corp
NYSE:LMT
129.1B USD 1.8 30.8 18.6 23.5
DE
Rheinmetall AG
XETRA:RHM
87B EUR 7.9 103.8 44.8 59.1
US
General Dynamics Corp
NYSE:GD
98.8B USD 1.9 23.4 17 19.6
US
Howmet Aerospace Inc
NYSE:HWM
90B USD 11.2 61.5 40.5 46.3
P/E Multiple
Earnings Growth PEG
IN
i
ideaForge Technology Ltd
NSE:IDEAFORGE
Average P/E: 42.5
Negative Multiple: -21.8
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
40
29%
1.4
US
RTX Corp
LSE:0R2N
38.9
28%
1.4
NL
Airbus SE
PAR:AIR
34.1
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -18.2 N/A N/A
FR
Safran SA
PAR:SAF
31.2
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.8
8%
2.4
US
Lockheed Martin Corp
NYSE:LMT
30.8
11%
2.8
DE
Rheinmetall AG
XETRA:RHM
103.8
60%
1.7
US
General Dynamics Corp
NYSE:GD
23.4
12%
1.9
US
Howmet Aerospace Inc
NYSE:HWM
61.5
23%
2.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
i
ideaForge Technology Ltd
NSE:IDEAFORGE
Average EV/EBITDA: 26.1
Negative Multiple: -27.2
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
22.8
18%
1.3
US
RTX Corp
LSE:0R2N
22.3
18%
1.2
NL
Airbus SE
PAR:AIR
20.2
19%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -31.9 N/A N/A
FR
Safran SA
PAR:SAF
22.6
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
26
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
18.6
10%
1.9
DE
Rheinmetall AG
XETRA:RHM
44.8
41%
1.1
US
General Dynamics Corp
NYSE:GD
17
10%
1.7
US
Howmet Aerospace Inc
NYSE:HWM
40.5
18%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
i
ideaForge Technology Ltd
NSE:IDEAFORGE
Average EV/EBIT: 34.4
Negative Multiple: -18
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
34.3
31%
1.1
US
RTX Corp
LSE:0R2N
33.5
31%
1.1
NL
Airbus SE
PAR:AIR
30.6
26%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -24.6 N/A N/A
FR
Safran SA
PAR:SAF
29.4
20%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
33
21%
1.6
US
Lockheed Martin Corp
NYSE:LMT
23.5
12%
2
DE
Rheinmetall AG
XETRA:RHM
59.1
45%
1.3
US
General Dynamics Corp
NYSE:GD
19.6
11%
1.8
US
Howmet Aerospace Inc
NYSE:HWM
46.3
20%
2.3