Figeac Aero SARL
PAR:FGA

Watchlist Manager
Figeac Aero SARL Logo
Figeac Aero SARL
PAR:FGA
Watchlist
Price: 8.4 EUR 1.69% Market Closed
Market Cap: 359.7m EUR

Relative Value

The Relative Value of one FGA stock under the Base Case scenario is 24.59 EUR. Compared to the current market price of 8.4 EUR, Figeac Aero SARL is Undervalued by 66%.

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.

FGA Relative Value
Base Case
24.59 EUR
Undervaluation 66%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
82
Median 3Y
0.6
Median 5Y
0.6
Industry
3.8
Forward
0.8
vs History
vs Industry
Median 3Y
-11.1
Median 5Y
-7.5
Industry
32.4
Forward
74.3
vs History
46
vs Industry
58
Median 3Y
4.5
Median 5Y
4
Industry
21.1
vs History
vs Industry
2
Median 3Y
-17.2
Median 5Y
-13.8
Industry
27.9
vs History
1
vs Industry
19
Median 3Y
4
Median 5Y
3
Industry
3.5
vs History
31
vs Industry
73
Median 3Y
1.3
Median 5Y
1.3
Industry
3.6
Forward
1.3
vs History
30
vs Industry
74
Median 3Y
3.5
Median 5Y
3.5
Industry
12.2
vs History
39
vs Industry
53
Median 3Y
10
Median 5Y
10
Industry
20.1
Forward
8.4
vs History
20
vs Industry
11
Median 3Y
46.8
Median 5Y
-6.8
Industry
26.5
Forward
23.8
vs History
50
vs Industry
53
Median 3Y
7.7
Median 5Y
7.6
Industry
22.3
vs History
20
vs Industry
35
Median 3Y
12.7
Median 5Y
-16.8
Industry
29.7
vs History
1
vs Industry
69
Median 3Y
0.9
Median 5Y
0.9
Industry
2.5

Multiples Across Competitors

FGA Competitors Multiples
Figeac Aero SARL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Figeac Aero SARL
PAR:FGA
343m EUR 0.8 -30.3 10.7 57.6
US
Raytheon Technologies Corp
NYSE:RTX
166.8B USD 2 36.3 18.9 32.3
US
RTX Corp
LSE:0R2N
160.6B USD 2 34.9 18.4 31.3
US
Boeing Co
NYSE:BA
132.5B USD 2 -11.2 -17.7 -14.7
NL
Airbus SE
PAR:AIR
110.8B EUR 1.6 26.2 13.9 21.9
US
Lockheed Martin Corp
NYSE:LMT
110.9B 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
77.3B USD 9.4 46.9 23.9 25.9
US
General Dynamics Corp
NYSE:GD
73.2B USD 1.5 19.3 13.9 16.5
DE
Rheinmetall AG
XETRA:RHM
60.2B EUR 6.2 84 33.7 43.4
P/E Multiple
Earnings Growth PEG
FR
Figeac Aero SARL
PAR:FGA
Average P/E: 36.7
Negative Multiple: -30.3
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
36.3
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
46.9
24%
2
US
General Dynamics Corp
NYSE:GD
19.3
10%
1.9
DE
Rheinmetall AG
XETRA:RHM
84
56%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Figeac Aero SARL
PAR:FGA
Average EV/EBITDA: 18.4
10.7
21%
0.5
US
Raytheon Technologies Corp
NYSE:RTX
18.9
17%
1.1
US
RTX Corp
LSE:0R2N
18.4
17%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -17.7 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
23.9
13%
1.8
US
General Dynamics Corp
NYSE:GD
13.9
8%
1.7
DE
Rheinmetall AG
XETRA:RHM
33.7
36%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Figeac Aero SARL
PAR:FGA
Average EV/EBIT: 29.5
57.6
146%
0.4
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%
1.4
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
25.9
12%
2.2
US
General Dynamics Corp
NYSE:GD
16.5
9%
1.8
DE
Rheinmetall AG
XETRA:RHM
43.4
39%
1.1