A

Avicopter PLC
SSE:600038

Watchlist Manager
Avicopter PLC
SSE:600038
Watchlist
Price: 37.37 CNY 0.24%
Market Cap: 30.6B CNY

Relative Value

The Relative Value of one Avicopter PLC stock under the Base Case scenario is hidden CNY. Compared to the current market price of 37.37 CNY, Avicopter PLC is hidden .

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.

Avicopter PLC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
60
Median 3Y
1.3
Median 5Y
1.4
Industry
3.9
Forward
1
vs History
26
vs Industry
15
Median 3Y
58.5
Median 5Y
47.2
Industry
33.2
Forward
33.8
vs History
vs Industry
36
Median 3Y
-3.5
Median 5Y
-3.5
Industry
22.6
vs History
vs Industry
33
Median 3Y
-4.8
Median 5Y
-4.8
Industry
31.1
vs History
92
vs Industry
51
Median 3Y
2.4
Median 5Y
2.8
Industry
3.6
vs History
80
vs Industry
61
Median 3Y
1.5
Median 5Y
1.5
Industry
3.8
Forward
1.1
vs History
23
vs Industry
33
Median 3Y
13.6
Median 5Y
13.3
Industry
12.7
vs History
23
vs Industry
8
Median 3Y
62.6
Median 5Y
47.6
Industry
22.2
Forward
28.4
vs History
23
vs Industry
8
Median 3Y
62.6
Median 5Y
47.6
Industry
28.6
Forward
33.7
vs History
vs Industry
39
Median 3Y
-3.9
Median 5Y
-3.9
Industry
24.3
vs History
vs Industry
34
Median 3Y
-3.7
Median 5Y
-4
Industry
32.4
vs History
85
vs Industry
66
Median 3Y
1.6
Median 5Y
1.7
Industry
2.6

Multiples Across Competitors

Competitors Multiples
Avicopter PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Avicopter PLC
SSE:600038
30.6B CNY 1.2 60.4 66.8 66.8
US
RTX Corp
LSE:0R2N
179.1B USD 2.2 37.5 20.4 35.2
US
Raytheon Technologies Corp
NYSE:RTX
179.1B USD 2.2 37.5 20.4 35.2
NL
Airbus SE
PAR:AIR
131.9B EUR 1.9 31.2 16.2 25.6
US
Boeing Co
NYSE:BA
129.5B USD 1.9 -10.9 -17.3 -14.4
FR
Safran SA
PAR:SAF
105.2B EUR 3.8 -157.8 19.4 26.1
US
Lockheed Martin Corp
NYSE:LMT
110.2B USD 1.6 20.6 14.7 17.9
UK
Rolls-Royce Holdings PLC
LSE:RR
67.8B GBP 3.6 26.9 19.4 24.1
US
TransDigm Group Inc
NYSE:TDG
76.3B USD 9.4 46.4 23.6 25.7
US
General Dynamics Corp
NYSE:GD
71.8B USD 1.5 19 13.7 16.2
US
Northrop Grumman Corp
NYSE:NOC
70.9B USD 1.7 17 14.2 18.6
P/E Multiple
Earnings Growth PEG
CN
A
Avicopter PLC
SSE:600038
Average P/E: 32.9
60.4
35%
1.7
US
RTX Corp
LSE:0R2N
37.5
28%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
37.5
28%
1.3
NL
Airbus SE
PAR:AIR
31.2
24%
1.3
US
Boeing Co
NYSE:BA
Negative Multiple: -10.9 N/A N/A
FR
Safran SA
PAR:SAF
Negative Multiple: -157.8 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
20.6
12%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
26.9
-2%
N/A
US
TransDigm Group Inc
NYSE:TDG
46.4
24%
1.9
US
General Dynamics Corp
NYSE:GD
19
10%
1.9
US
Northrop Grumman Corp
NYSE:NOC
17
3%
5.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
A
Avicopter PLC
SSE:600038
Average EV/EBITDA: 22.9
66.8
62%
1.1
US
RTX Corp
LSE:0R2N
20.4
16%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
20.4
16%
1.3
NL
Airbus SE
PAR:AIR
16.2
19%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -17.3 N/A N/A
FR
Safran SA
PAR:SAF
19.4
13%
1.5
US
Lockheed Martin Corp
NYSE:LMT
14.7
10%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
19.4
7%
2.8
US
TransDigm Group Inc
NYSE:TDG
23.6
12%
2
US
General Dynamics Corp
NYSE:GD
13.7
8%
1.7
US
Northrop Grumman Corp
NYSE:NOC
14.2
5%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
A
Avicopter PLC
SSE:600038
Average EV/EBIT: 29.1
66.8
43%
1.6
US
RTX Corp
LSE:0R2N
35.2
27%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
35.2
27%
1.3
NL
Airbus SE
PAR:AIR
25.6
28%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -14.4 N/A N/A
FR
Safran SA
PAR:SAF
26.1
16%
1.6
US
Lockheed Martin Corp
NYSE:LMT
17.9
12%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
24.1
4%
6
US
TransDigm Group Inc
NYSE:TDG
25.7
12%
2.1
US
General Dynamics Corp
NYSE:GD
16.2
10%
1.6
US
Northrop Grumman Corp
NYSE:NOC
18.6
5%
3.7