Heroux Devtek Inc
TSX:HRX

Watchlist Manager
Heroux Devtek Inc Logo
Heroux Devtek Inc
TSX:HRX
Watchlist
Price: 32.48 CAD Market Closed
Market Cap: 1.1B CAD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one HRX stock under the Base Case scenario is 46.01 CAD. Compared to the current market price of 32.48 CAD, Heroux Devtek Inc is Undervalued by 29%.

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.

HRX Relative Value
Base Case
46.01 CAD
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.6
P/S
P/S
Price to Sales
1.6
vs History
3
vs Industry
63
Median 3Y
1
Median 5Y
1
Industry
3.9
Forward
1.5
More Details
21
P/E
P/E
Price to Earnings
21
vs History
39
vs Industry
37
Median 3Y
20.8
Median 5Y
20.5
Industry
33.8
Forward
20.7
More Details
24.4
P/OCF
P/OCF
Price to OCF
24.4
vs History
14
vs Industry
1
Median 3Y
14.6
Median 5Y
8.4
Industry
22.9
More Details
107.1
P/FCFE
P/FCFE
Price to FCFE
107.1
vs History
0
vs Industry
7
Median 3Y
22.7
Median 5Y
19.7
Industry
30.9
More Details
2.3
P/B
P/B
Price to Book Value
2.3
vs History
3
vs Industry
49
Median 3Y
1.4
Median 5Y
1.4
Industry
3.5
More Details
1.7
EV/S
EV/S
Enterprise Value to Sales
1.7
vs History
3
vs Industry
58
Median 3Y
1.3
Median 5Y
1.3
Industry
3.7
Forward
1.7
More Details
8.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.7
vs History
9
vs Industry
45
Median 3Y
8.2
Median 5Y
8.1
Industry
12.7
More Details
10.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10.4
vs History
6
vs Industry
44
Median 3Y
9.9
Median 5Y
8.9
Industry
21.9
Forward
9.6
More Details
15.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.1
vs History
61
vs Industry
38
Median 3Y
16.5
Median 5Y
16
Industry
28.5
Forward
13.1
More Details
27.1
EV/OCF
EV/OCF
Enterprise Value to OCF
27.1
vs History
14
vs Industry
1
Median 3Y
18.5
Median 5Y
11
Industry
24.3
More Details
55.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
55.7
vs History
4
vs Industry
11
Median 3Y
16.9
Median 5Y
14.2
Industry
32.3
More Details
1.5
EV/IC
EV/IC
Enterprise Value to IC
1.5
vs History
3
vs Industry
52
Median 3Y
1
Median 5Y
1.1
Industry
2.5
More Details

Multiples Across Competitors

HRX Competitors Multiples
Heroux Devtek Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Heroux Devtek Inc
TSX:HRX
1.1B CAD 1.6 21 10.4 15.1
US
Raytheon Technologies Corp
NYSE:RTX
172.3B USD 2.1 36.1 19.8 34.1
US
RTX Corp
LSE:0R2N
169.5B USD 2.1 35.5 19.5 33.6
NL
Airbus SE
PAR:AIR
128.6B EUR 1.9 30.4 15.8 24.9
US
Boeing Co
NYSE:BA
120B USD 1.8 -10.1 -16.3 -13.5
FR
Safran SA
PAR:SAF
102.2B EUR 3.7 -153.2 18.8 25.3
US
Lockheed Martin Corp
NYSE:LMT
110B USD 1.5 20.6 14.7 17.9
UK
Rolls-Royce Holdings PLC
LSE:RR
65.6B GBP 3.5 26 18.8 23.4
US
TransDigm Group Inc
NYSE:TDG
74.8B USD 9.2 45.5 23.3 25.3
US
General Dynamics Corp
NYSE:GD
70.5B USD 1.5 18.7 13.4 15.9
US
Northrop Grumman Corp
NYSE:NOC
70.8B USD 1.7 17 14.1 18.6
P/E Multiple
Earnings Growth PEG
CA
Heroux Devtek Inc
TSX:HRX
Average P/E: 27.9
21
25%
0.8
US
Raytheon Technologies Corp
NYSE:RTX
36.1
28%
1.3
US
RTX Corp
LSE:0R2N
35.5
28%
1.3
NL
Airbus SE
PAR:AIR
30.4
24%
1.3
US
Boeing Co
NYSE:BA
Negative Multiple: -10.1 N/A N/A
FR
Safran SA
PAR:SAF
Negative Multiple: -153.2 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
20.6
12%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
26
-2%
N/A
US
TransDigm Group Inc
NYSE:TDG
45.5
24%
1.9
US
General Dynamics Corp
NYSE:GD
18.7
10%
1.9
US
Northrop Grumman Corp
NYSE:NOC
17
3%
5.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Heroux Devtek Inc
TSX:HRX
Average EV/EBITDA: 16.9
10.4
18%
0.6
US
Raytheon Technologies Corp
NYSE:RTX
19.8
16%
1.2
US
RTX Corp
LSE:0R2N
19.5
16%
1.2
NL
Airbus SE
PAR:AIR
15.8
19%
0.8
US
Boeing Co
NYSE:BA
Negative Multiple: -16.3 N/A N/A
FR
Safran SA
PAR:SAF
18.8
13%
1.4
US
Lockheed Martin Corp
NYSE:LMT
14.7
10%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
18.8
7%
2.7
US
TransDigm Group Inc
NYSE:TDG
23.3
12%
1.9
US
General Dynamics Corp
NYSE:GD
13.4
8%
1.7
US
Northrop Grumman Corp
NYSE:NOC
14.1
5%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Heroux Devtek Inc
TSX:HRX
Average EV/EBIT: 23.4
15.1
26%
0.6
US
Raytheon Technologies Corp
NYSE:RTX
34.1
27%
1.3
US
RTX Corp
LSE:0R2N
33.6
27%
1.2
NL
Airbus SE
PAR:AIR
24.9
28%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -13.5 N/A N/A
FR
Safran SA
PAR:SAF
25.3
16%
1.6
US
Lockheed Martin Corp
NYSE:LMT
17.9
12%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
23.4
4%
5.8
US
TransDigm Group Inc
NYSE:TDG
25.3
12%
2.1
US
General Dynamics Corp
NYSE:GD
15.9
10%
1.6
US
Northrop Grumman Corp
NYSE:NOC
18.6
5%
3.7

See Also

Summary
HRX intrinsic value, competitors valuation, and company profile.
DCF Valuation
HRX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HRX stock valuation using valuation multiples.
Wall Street Estimates
HRX 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
HRX 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 237,800+ 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.