C

Colt CZ Group SE
PSE:CZG

Watchlist Manager
Colt CZ Group SE
PSE:CZG
Watchlist
Price: 720 CZK 0.14% Market Closed
Market Cap: 40.7B CZK

Relative Value

The Relative Value of one CZG stock under the Base Case scenario is 1 300.88 CZK. Compared to the current market price of 720 CZK, Colt CZ Group SE is Undervalued by 45%.

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.

CZG Relative Value
Base Case
1 300.88 CZK
Undervaluation 45%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
60
Median 3Y
1.5
Median 5Y
1.6
Industry
4.4
Forward
1.6
vs History
23
vs Industry
31
Median 3Y
15.2
Median 5Y
17.4
Industry
34.3
Forward
16.6
vs History
71
vs Industry
36
Median 3Y
14.1
Median 5Y
10.6
Industry
20.5
vs History
vs Industry
44
Median 3Y
8.3
Median 5Y
4.6
Industry
32.6
vs History
92
vs Industry
58
Median 3Y
2.1
Median 5Y
2.3
Industry
4.1
vs History
30
vs Industry
50
Median 3Y
1.9
Median 5Y
1.8
Industry
4.6
Forward
2
vs History
34
vs Industry
62
Median 3Y
5
Median 5Y
4.5
Industry
14.1
vs History
39
vs Industry
39
Median 3Y
10.1
Median 5Y
10
Industry
19.7
Forward
9.4
vs History
41
vs Industry
33
Median 3Y
14.4
Median 5Y
14.4
Industry
26.7
Forward
13.5
vs History
65
vs Industry
31
Median 3Y
17.8
Median 5Y
12.3
Industry
21.4
vs History
69
vs Industry
15
Median 3Y
29
Median 5Y
19.7
Industry
27
vs History
90
vs Industry
65
Median 3Y
1.3
Median 5Y
1.4
Industry
2.8

Multiples Across Competitors

CZG Competitors Multiples
Colt CZ Group SE Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CZ
Colt CZ Group SE
PSE:CZG
40.7B CZK 1.7 24.4 10.9 16.8
US
Raytheon Technologies Corp
NYSE:RTX
241.2B USD 2.8 36.6 21.1 31.8
US
RTX Corp
LSE:0R2N
242.9B USD 2.8 36.9 21.2 32
NL
Airbus SE
PAR:AIR
152.3B EUR 2.1 30.1 17.8 27
US
Boeing Co
NYSE:BA
157B USD 1.9 -15.4 -27.5 -21.2
FR
Safran SA
PAR:SAF
123.1B EUR 4.2 28.5 20.7 27
UK
Rolls-Royce Holdings PLC
LSE:RR
92.8B GBP 4.8 16 21.9 27.9
US
Lockheed Martin Corp
NYSE:LMT
109.7B USD 1.5 26.1 16.2 20.6
US
General Dynamics Corp
NYSE:GD
91.2B USD 1.8 21.6 15.7 18.4
US
Northrop Grumman Corp
NYSE:NOC
81.2B USD 2 20.2 16.9 23
DE
Rheinmetall AG
XETRA:RHM
68.9B EUR 6.3 82.1 35.6 47.2
P/E Multiple
Earnings Growth PEG
CZ
C
Colt CZ Group SE
PSE:CZG
Average P/E: 32.3
24.4
45%
0.5
US
Raytheon Technologies Corp
NYSE:RTX
36.6
29%
1.3
US
RTX Corp
LSE:0R2N
36.9
29%
1.3
NL
Airbus SE
PAR:AIR
30.1
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -15.4 N/A N/A
FR
Safran SA
PAR:SAF
28.5
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
16
8%
2
US
Lockheed Martin Corp
NYSE:LMT
26.1
11%
2.4
US
General Dynamics Corp
NYSE:GD
21.6
11%
2
US
Northrop Grumman Corp
NYSE:NOC
20.2
3%
6.7
DE
Rheinmetall AG
XETRA:RHM
82.1
60%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CZ
C
Colt CZ Group SE
PSE:CZG
Average EV/EBITDA: 19.8
10.9
22%
0.5
US
Raytheon Technologies Corp
NYSE:RTX
21.1
18%
1.2
US
RTX Corp
LSE:0R2N
21.2
18%
1.2
NL
Airbus SE
PAR:AIR
17.8
20%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -27.5 N/A N/A
FR
Safran SA
PAR:SAF
20.7
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
21.9
17%
1.3
US
Lockheed Martin Corp
NYSE:LMT
16.2
10%
1.6
US
General Dynamics Corp
NYSE:GD
15.7
10%
1.6
US
Northrop Grumman Corp
NYSE:NOC
16.9
6%
2.8
DE
Rheinmetall AG
XETRA:RHM
35.6
42%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CZ
C
Colt CZ Group SE
PSE:CZG
Average EV/EBIT: 27.2
16.8
33%
0.5
US
Raytheon Technologies Corp
NYSE:RTX
31.8
31%
1
US
RTX Corp
LSE:0R2N
32
31%
1
NL
Airbus SE
PAR:AIR
27
27%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -21.2 N/A N/A
FR
Safran SA
PAR:SAF
27
19%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
27.9
21%
1.3
US
Lockheed Martin Corp
NYSE:LMT
20.6
12%
1.7
US
General Dynamics Corp
NYSE:GD
18.4
11%
1.7
US
Northrop Grumman Corp
NYSE:NOC
23
7%
3.3
DE
Rheinmetall AG
XETRA:RHM
47.2
45%
1