A

AeroEdge Co Ltd
TSE:7409

Watchlist Manager
AeroEdge Co Ltd
TSE:7409
Watchlist
Price: 2 340 JPY -3.19% Market Closed
Market Cap: 9B JPY
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one AeroEdge Co Ltd stock under the Base Case scenario is 6 233.28 JPY. Compared to the current market price of 2 340 JPY, AeroEdge Co Ltd is Undervalued by 62%.

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
6 233.28 JPY
Undervaluation 62%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

2.5
P/S
P/S
Price to Sales
2.5
vs History
59
vs Industry
52
Median 3Y
3.5
Median 5Y
3.5
Industry
3.7
Forward
2.3
More Details
12
P/E
P/E
Price to Earnings
12
vs History
68
vs Industry
55
Median 3Y
18.7
Median 5Y
18.7
Industry
33.2
Forward
19.8
More Details
7.3
P/OCF
P/OCF
Price to OCF
7.3
vs History
9
vs Industry
54
Median 3Y
0
Median 5Y
0
Industry
21.9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
26
Median 3Y
0
Median 5Y
0
Industry
29.8
More Details
2.7
P/B
P/B
Price to Book Value
2.7
vs History
59
vs Industry
49
Median 3Y
3.8
Median 5Y
3.8
Industry
3.5
More Details
2.9
EV/S
EV/S
Enterprise Value to Sales
2.9
vs History
59
vs Industry
48
Median 3Y
3.7
Median 5Y
3.7
Industry
3.6
Forward
2.6
More Details
6
EV/GP
EV/GP
Enterprise Value to Gross Profit
6
vs History
59
vs Industry
66
Median 3Y
8.4
Median 5Y
8.4
Industry
12.4
More Details
8.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.9
vs History
59
vs Industry
57
Median 3Y
16.7
Median 5Y
16.7
Industry
21.5
More Details
13
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13
vs History
68
vs Industry
54
Median 3Y
19.8
Median 5Y
19.8
Industry
28
More Details
8.4
EV/OCF
EV/OCF
Enterprise Value to OCF
8.4
vs History
4
vs Industry
52
Median 3Y
0
Median 5Y
0
Industry
23.2
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
37
Median 3Y
0
Median 5Y
0
Industry
30
More Details
1.8
EV/IC
EV/IC
Enterprise Value to IC
1.8
vs History
59
vs Industry
54
Median 3Y
2.4
Median 5Y
2.4
Industry
2.5
More Details

Multiples Across Competitors

Competitors Multiples
AeroEdge Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
AeroEdge Co Ltd
TSE:7409
9B JPY 2.5 12 8.9 13
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
JP
A
AeroEdge Co Ltd
TSE:7409
Average P/E: 27.4
12
14%
0.9
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
JP
A
AeroEdge Co Ltd
TSE:7409
Average EV/EBITDA: 17.1
8.9
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
JP
A
AeroEdge Co Ltd
TSE:7409
Average EV/EBIT: 23.9
13
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
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
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
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 242,200+ 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

© 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.