H

H&K AG
PAR:MLHK

Watchlist Manager
H&K AG
PAR:MLHK
Watchlist
Price: 170 EUR Market Closed
Market Cap: 3B EUR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one MLHK stock under the Base Case scenario is 154.31 EUR. Compared to the current market price of 170 EUR, H&K AG is Overvalued by 9%.

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
154.31 EUR
Overvaluation 9%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

8.7
P/S
P/S
Price to Sales
8.7
vs History
88
vs Industry
21
Median 3Y
9.8
Median 5Y
9.9
Industry
3.7
More Details
115.5
P/E
P/E
Price to Earnings
115.5
vs History
55
vs Industry
9
Median 3Y
112.3
Median 5Y
135.4
Industry
33.2
More Details
84.7
P/OCF
P/OCF
Price to OCF
84.7
vs History
41
vs Industry
5
Median 3Y
84.8
Median 5Y
84.8
Industry
21.9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
4
Median 3Y
-115
Median 5Y
-106.7
Industry
29.8
More Details
24.3
P/B
P/B
Price to Book Value
24.3
vs History
38
vs Industry
2
Median 3Y
27.6
Median 5Y
-24.5
Industry
3.5
More Details
9
EV/S
EV/S
Enterprise Value to Sales
9
vs History
88
vs Industry
18
Median 3Y
10.1
Median 5Y
10.3
Industry
3.6
More Details
25.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
25.6
vs History
69
vs Industry
17
Median 3Y
26.3
Median 5Y
28.7
Industry
12.4
More Details
47.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
47.5
vs History
60
vs Industry
13
Median 3Y
47.5
Median 5Y
50.7
Industry
21.5
More Details
59.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
59.5
vs History
60
vs Industry
12
Median 3Y
59.5
Median 5Y
63.9
Industry
28
More Details
87.3
EV/OCF
EV/OCF
Enterprise Value to OCF
87.3
vs History
41
vs Industry
4
Median 3Y
87.3
Median 5Y
87.3
Industry
23.2
More Details
253.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
253.4
vs History
12
vs Industry
7
Median 3Y
83.8
Median 5Y
100.1
Industry
30
More Details
8.9
EV/IC
EV/IC
Enterprise Value to IC
8.9
vs History
88
vs Industry
9
Median 3Y
10.3
Median 5Y
12.4
Industry
2.5
More Details

Multiples Across Competitors

MLHK Competitors Multiples
H&K AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
H&K AG
PAR:MLHK
3B EUR 8.7 115.5 47.5 59.5
US
RTX Corp
LSE:0R2N
177.5B USD 2.2 37.2 20.3 34.9
US
Raytheon Technologies Corp
NYSE:RTX
175.5B USD 2.2 36.8 20.1 34.6
NL
Airbus SE
PAR:AIR
131B EUR 1.9 31 16.1 25.4
US
Boeing Co
NYSE:BA
129.8B USD 2 -10.9 -17.4 -14.4
FR
Safran SA
PAR:SAF
102.4B EUR 3.7 -153.5 18.8 25.4
US
Lockheed Martin Corp
NYSE:LMT
104.2B USD 1.5 19.5 14 17.1
UK
Rolls-Royce Holdings PLC
LSE:RR
65.6B GBP 3.5 26 19.9 27.4
US
TransDigm Group Inc
NYSE:TDG
77.2B USD 9.5 47 23.9 25.9
US
Northrop Grumman Corp
NYSE:NOC
74.2B USD 1.8 17.8 14.7 19.4
US
General Dynamics Corp
NYSE:GD
72.7B USD 1.5 19.2 13.9 16.4
P/E Multiple
Earnings Growth PEG
DE
H
H&K AG
PAR:MLHK
Average P/E: 38.9
115.5
N/A N/A
US
RTX Corp
LSE:0R2N
37.2
28%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
36.8
29%
1.3
NL
Airbus SE
PAR:AIR
31
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -10.9 N/A N/A
FR
Safran SA
PAR:SAF
Negative Multiple: -153.5 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
19.5
12%
1.6
UK
Rolls-Royce Holdings PLC
LSE:RR
26
2%
13
US
TransDigm Group Inc
NYSE:TDG
47
24%
2
US
Northrop Grumman Corp
NYSE:NOC
17.8
3%
5.9
US
General Dynamics Corp
NYSE:GD
19.2
10%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
H
H&K AG
PAR:MLHK
Average EV/EBITDA: 20.9
47.5
N/A N/A
US
RTX Corp
LSE:0R2N
20.3
17%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
20.1
17%
1.2
NL
Airbus SE
PAR:AIR
16.1
20%
0.8
US
Boeing Co
NYSE:BA
Negative Multiple: -17.4 N/A N/A
FR
Safran SA
PAR:SAF
18.8
13%
1.4
US
Lockheed Martin Corp
NYSE:LMT
14
10%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
19.9
12%
1.7
US
TransDigm Group Inc
NYSE:TDG
23.9
13%
1.8
US
Northrop Grumman Corp
NYSE:NOC
14.7
5%
2.9
US
General Dynamics Corp
NYSE:GD
13.9
8%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
H
H&K AG
PAR:MLHK
Average EV/EBIT: 28.6
59.5
N/A N/A
US
RTX Corp
LSE:0R2N
34.9
27%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
34.6
27%
1.3
NL
Airbus SE
PAR:AIR
25.4
28%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -14.4 N/A N/A
FR
Safran SA
PAR:SAF
25.4
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
17.1
12%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
27.4
15%
1.8
US
TransDigm Group Inc
NYSE:TDG
25.9
12%
2.2
US
Northrop Grumman Corp
NYSE:NOC
19.4
5%
3.9
US
General Dynamics Corp
NYSE:GD
16.4
9%
1.8

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 242,300+ 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

© 2025 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.