Redwire Corp
NYSE:RDW

Watchlist Manager
Redwire Corp Logo
Redwire Corp
NYSE:RDW
Watchlist
Price: 15.07 USD 7.18%
Market Cap: 1B USD
Have any thoughts about
Redwire Corp?
Write Note

Relative Value

The Relative Value of one RDW stock under the Base Case scenario is 10.16 USD. Compared to the current market price of 15.07 USD, Redwire Corp is Overvalued by 33%.

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.

RDW Relative Value
Base Case
10.16 USD
Overvaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
64
Median 3Y
1.2
Median 5Y
1.2
Industry
3.6
Forward
3.2
vs History
vs Industry
Median 3Y
-4
Median 5Y
-5.4
Industry
33
Forward
-13.4
vs History
vs Industry
26
Median 3Y
-6
Median 5Y
-8.6
Industry
21.4
vs History
0
vs Industry
15
Median 3Y
-4.9
Median 5Y
-4.7
Industry
28.1
vs History
0
vs Industry
9
Median 3Y
4
Median 5Y
4
Industry
3.3
vs History
22
vs Industry
61
Median 3Y
1.7
Median 5Y
1.6
Industry
3.6
Forward
3.5
vs History
18
vs Industry
55
Median 3Y
9
Median 5Y
8.6
Industry
12.3
vs History
vs Industry
Median 3Y
-16.9
Median 5Y
-18.7
Industry
19.6
Forward
90.3
vs History
vs Industry
Median 3Y
-10.3
Median 5Y
-14.5
Industry
25.9
Forward
-43.7
vs History
vs Industry
24
Median 3Y
-8.6
Median 5Y
-10.6
Industry
22.8
vs History
vs Industry
13
Median 3Y
-9.6
Median 5Y
-11.3
Industry
32.7
vs History
10
vs Industry
34
Median 3Y
1.6
Median 5Y
1.6
Industry
2.4

Multiples Across Competitors

RDW Competitors Multiples
Redwire Corp 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
Redwire Corp
NYSE:RDW
1B USD 3.4 -12.6 -81.5 -44
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
US
Redwire Corp
NYSE:RDW
Average P/E: 32.6
Negative Multiple: -12.6
N/A N/A
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
US
Redwire Corp
NYSE:RDW
Average EV/EBITDA: 17.3
Negative Multiple: -81.5
N/A N/A
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
US
Redwire Corp
NYSE:RDW
Average EV/EBIT: 24.1
Negative Multiple: -44
N/A N/A
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