H

H&K AG
PAR:MLHK

Watchlist Manager
H&K AG
PAR:MLHK
Watchlist
Price: 170 EUR Market Closed
Market Cap: 3B EUR
Have any thoughts about
H&K AG?
Write Note
Section:
 

Relative Value

The Relative Value of one MLHK stock under the Base Case scenario is 125.62 EUR. Compared to the current market price of 170 EUR, H&K AG is Overvalued by 26%.

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.

MLHK Relative Value
Base Case
125.62 EUR
Overvaluation 26%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

10
P/S
P/S
Price to Sales
10
vs History
47
vs Industry
18
Median 3Y
10
Median 5Y
10
Industry
3.6
More Details
92
P/E
P/E
Price to Earnings
92
vs History
52
vs Industry
7
Median 3Y
92
Median 5Y
111
Industry
33
More Details
201.2
P/OCF
P/OCF
Price to OCF
201.2
vs History
9
vs Industry
4
Median 3Y
64
Median 5Y
87
Industry
21.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
4
Median 3Y
-100.8
Median 5Y
-100.8
Industry
28.1
More Details
30.3
P/B
P/B
Price to Book Value
30.3
vs History
19
vs Industry
0
Median 3Y
30.3
Median 5Y
-25.1
Industry
3.3
More Details
10.3
EV/S
EV/S
Enterprise Value to Sales
10.3
vs History
57
vs Industry
15
Median 3Y
10.3
Median 5Y
10.4
Industry
3.6
More Details
28.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
28.7
vs History
52
vs Industry
16
Median 3Y
28.7
Median 5Y
28.8
Industry
12.3
More Details
49.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
49.9
vs History
47
vs Industry
14
Median 3Y
49.9
Median 5Y
49.9
Industry
19.6
More Details
61.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
61.5
vs History
47
vs Industry
13
Median 3Y
61.5
Median 5Y
61.5
Industry
25.9
More Details
207.4
EV/OCF
EV/OCF
Enterprise Value to OCF
207.4
vs History
14
vs Industry
4
Median 3Y
66.6
Median 5Y
89.3
Industry
22.8
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
7
Median 3Y
76.3
Median 5Y
83.7
Industry
32.7
More Details
10
EV/IC
EV/IC
Enterprise Value to IC
10
vs History
76
vs Industry
9
Median 3Y
10.6
Median 5Y
12.6
Industry
2.4
More Details

Multiples Across Competitors

MLHK Competitors Multiples
H&K AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
H&K AG
PAR:MLHK
3B EUR 10 92 49.9 61.5
US
Raytheon Technologies Corp
NYSE:RTX
156.1B USD 2 33.1 18 30.4
US
RTX Corp
LSE:0R2N
154.9B USD 2 32.8 17.9 30.2
US
Boeing Co
NYSE:BA
136B USD 1.9 -17 -36.4 -26.6
NL
Airbus SE
PAR:AIR
121.5B EUR 1.8 37.2 18 28.5
US
Lockheed Martin Corp
NYSE:LMT
116.1B USD 1.6 17.4 12.8 15
FR
Safran SA
PAR:SAF
88.2B EUR 3.4 53.8 17.2 23.6
US
General Dynamics Corp
NYSE:GD
73.5B USD 1.6 20.2 14.2 16.9
US
TransDigm Group Inc
NYSE:TDG
73B USD 9.2 49.3 23.8 25.9
US
Northrop Grumman Corp
NYSE:NOC
68.9B USD 1.7 29 18.9 27.8
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
DE
H
H&K AG
PAR:MLHK
Average P/E: 38.6
92
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
33.1
188%
0.2
US
RTX Corp
LSE:0R2N
32.8
188%
0.2
US
Boeing Co
NYSE:BA
Negative Multiple: -17 N/A N/A
NL
Airbus SE
PAR:AIR
37.2
82%
0.5
US
Lockheed Martin Corp
NYSE:LMT
17.4
3%
6.1
FR
Safran SA
PAR:SAF
53.8
24%
2.3
US
General Dynamics Corp
NYSE:GD
20.2
50%
0.4
US
TransDigm Group Inc
NYSE:TDG
49.3
88%
0.6
US
Northrop Grumman Corp
NYSE:NOC
29
112%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
21
-12%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
H
H&K AG
PAR:MLHK
Average EV/EBITDA: 20.6
49.9
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
18
98%
0.2
US
RTX Corp
LSE:0R2N
17.9
98%
0.2
US
Boeing Co
NYSE:BA
Negative Multiple: -36.4
853%
N/A
NL
Airbus SE
PAR:AIR
18
78%
0.2
US
Lockheed Martin Corp
NYSE:LMT
12.8
8%
1.5
FR
Safran SA
PAR:SAF
17.2
54%
0.3
US
General Dynamics Corp
NYSE:GD
14.2
38%
0.4
US
TransDigm Group Inc
NYSE:TDG
23.8
46%
0.5
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
DE
H
H&K AG
PAR:MLHK
Average EV/EBIT: 27.9
61.5
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
30.4
242%
0.1
US
RTX Corp
LSE:0R2N
30.2
242%
0.1
US
Boeing Co
NYSE:BA
Negative Multiple: -26.6 N/A N/A
NL
Airbus SE
PAR:AIR
28.5
106%
0.3
US
Lockheed Martin Corp
NYSE:LMT
15
8%
1.8
FR
Safran SA
PAR:SAF
23.6
76%
0.3
US
General Dynamics Corp
NYSE:GD
16.9
45%
0.4
US
TransDigm Group Inc
NYSE:TDG
25.9
45%
0.6
US
Northrop Grumman Corp
NYSE:NOC
27.8
98%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
18.8
64%
0.3

See Also

Summary
MLHK intrinsic value, competitors valuation, and company profile.
DCF Valuation
MLHK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MLHK stock valuation using valuation multiples.
Wall Street Estimates
MLHK price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MLHK stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.