C

China Spacesat Co Ltd
SSE:600118

Watchlist Manager
China Spacesat Co Ltd
SSE:600118
Watchlist
Price: 95.78 CNY -2.31% Market Closed
Market Cap: 113.3B CNY

Relative Value

The Relative Value of one China Spacesat Co Ltd stock under the Base Case scenario is 28.79 CNY. Compared to the current market price of 95.78 CNY, China Spacesat Co Ltd is Overvalued by 70%.

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.

Relative Value
Base Case
28.79 CNY
Overvaluation 70%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
China Spacesat Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
China Spacesat Co Ltd
SSE:600118
113.3B CNY 17.2 1 967.3 -1 492.2 -1 492.2
US
RTX Corp
LSE:0R2N
265.5B USD 3.1 40.3 23 34.6
US
Raytheon Technologies Corp
NYSE:RTX
263.9B USD 3.1 40.2 22.9 34.5
NL
Airbus SE
PAR:AIR
162.9B EUR 2.3 32.5 19.2 29.1
US
Boeing Co
NYSE:BA
189.2B USD 2.4 -18.7 -32.5 -25.1
FR
Safran SA
PAR:SAF
132.8B EUR 4.5 30.8 22.3 29.2
UK
Rolls-Royce Holdings PLC
LSE:RR
106.9B GBP 0.1 0.2 -0 -0
US
Lockheed Martin Corp
NYSE:LMT
134.4B USD 1.8 32.1 19.4 24.7
DE
Rheinmetall AG
XETRA:RHM
85.7B EUR 7.8 102.1 44.2 58.6
US
General Dynamics Corp
NYSE:GD
97.5B USD 1.9 23.2 16.8 19.7
US
Northrop Grumman Corp
NYSE:NOC
94.5B USD 2.3 23.6 19.4 26.4
P/E Multiple
Earnings Growth PEG
CN
C
China Spacesat Co Ltd
SSE:600118
Average P/E: 229.2
1 967.3
N/A N/A
US
RTX Corp
LSE:0R2N
40.3
28%
1.4
US
Raytheon Technologies Corp
NYSE:RTX
40.2
29%
1.4
NL
Airbus SE
PAR:AIR
32.5
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -18.7 N/A N/A
FR
Safran SA
PAR:SAF
30.8
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
0.2
8%
0
US
Lockheed Martin Corp
NYSE:LMT
32.1
11%
2.9
DE
Rheinmetall AG
XETRA:RHM
102.1
60%
1.7
US
General Dynamics Corp
NYSE:GD
23.2
12%
1.9
US
Northrop Grumman Corp
NYSE:NOC
23.6
3%
7.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
C
China Spacesat Co Ltd
SSE:600118
Average EV/EBITDA: 23.4
Negative Multiple: -1 492.2
N/A N/A
US
RTX Corp
LSE:0R2N
23
18%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
22.9
18%
1.3
NL
Airbus SE
PAR:AIR
19.2
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -32.5 N/A N/A
FR
Safran SA
PAR:SAF
22.3
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
Negative Multiple: -0
17%
N/A
US
Lockheed Martin Corp
NYSE:LMT
19.4
10%
1.9
DE
Rheinmetall AG
XETRA:RHM
44.2
41%
1.1
US
General Dynamics Corp
NYSE:GD
16.8
10%
1.7
US
Northrop Grumman Corp
NYSE:NOC
19.4
6%
3.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
C
China Spacesat Co Ltd
SSE:600118
Average EV/EBIT: 32.1
Negative Multiple: -1 492.2
N/A N/A
US
RTX Corp
LSE:0R2N
34.6
31%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
34.5
31%
1.1
NL
Airbus SE
PAR:AIR
29.1
26%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -25.1 N/A N/A
FR
Safran SA
PAR:SAF
29.2
20%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
Negative Multiple: -0
21%
N/A
US
Lockheed Martin Corp
NYSE:LMT
24.7
12%
2.1
DE
Rheinmetall AG
XETRA:RHM
58.6
45%
1.3
US
General Dynamics Corp
NYSE:GD
19.7
11%
1.8
US
Northrop Grumman Corp
NYSE:NOC
26.4
7%
3.8