Magellan Aerospace Corp
TSX:MAL

Watchlist Manager
Magellan Aerospace Corp Logo
Magellan Aerospace Corp
TSX:MAL
Watchlist
Price: 17.9 CAD 4.07% Market Closed
Market Cap: 1B CAD
Section:
 

Relative Value

The Relative Value of one MAL stock under the Base Case scenario is 31.16 CAD. Compared to the current market price of 17.9 CAD, Magellan Aerospace Corp is Undervalued by 43%.

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.

MAL Relative Value
Base Case
31.16 CAD
Undervaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1
P/S
P/S
Price to Sales
1
vs History
3
vs Industry
85
Median 3Y
0.6
Median 5Y
0.6
Industry
4.4
Forward
1
More Details
22.8
P/E
P/E
Price to Earnings
22.8
vs History
30
vs Industry
30
Median 3Y
20.6
Median 5Y
-24.9
Industry
34.3
Forward
22.3
More Details
10.4
P/OCF
P/OCF
Price to OCF
10.4
vs History
31
vs Industry
50
Median 3Y
9.1
Median 5Y
9.1
Industry
20.5
More Details
22.9
P/FCFE
P/FCFE
Price to FCFE
22.9
vs History
14
vs Industry
35
Median 3Y
15.8
Median 5Y
11.3
Industry
32.6
More Details
1.2
P/B
P/B
Price to Book Value
1.2
vs History
1
vs Industry
80
Median 3Y
0.7
Median 5Y
0.7
Industry
4.1
More Details
1
EV/S
EV/S
Enterprise Value to Sales
1
vs History
3
vs Industry
86
Median 3Y
0.6
Median 5Y
0.7
Industry
4.6
Forward
1
More Details
7.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
7.8
vs History
49
vs Industry
62
Median 3Y
7.3
Median 5Y
7.8
Industry
14.1
More Details
9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9
vs History
44
vs Industry
57
Median 3Y
8.4
Median 5Y
8.6
Industry
19.7
Forward
8.8
More Details
15.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.3
vs History
38
vs Industry
47
Median 3Y
14.7
Median 5Y
14.3
Industry
26.7
Forward
15.3
More Details
10.5
EV/OCF
EV/OCF
Enterprise Value to OCF
10.5
vs History
36
vs Industry
50
Median 3Y
9.4
Median 5Y
9.4
Industry
21.4
More Details
18.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18.7
vs History
23
vs Industry
33
Median 3Y
13.7
Median 5Y
12.8
Industry
27
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
vs History
1
vs Industry
84
Median 3Y
0.6
Median 5Y
0.6
Industry
2.8
More Details

Multiples Across Competitors

MAL Competitors Multiples
Magellan Aerospace Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Magellan Aerospace Corp
TSX:MAL
1B CAD 1 22.8 9 15.3
US
Raytheon Technologies Corp
NYSE:RTX
239.5B USD 2.8 36.3 21 31.6
US
RTX Corp
LSE:0R2N
237.3B USD 2.8 36 20.8 31.3
NL
Airbus SE
PAR:AIR
154.9B EUR 2.1 30.6 18.1 27.5
US
Boeing Co
NYSE:BA
155.3B USD 1.9 -15.3 -27.2 -21
FR
Safran SA
PAR:SAF
122.5B EUR 4.2 28.4 20.6 26.8
UK
Rolls-Royce Holdings PLC
LSE:RR
93.2B GBP 4.8 16.1 22 28
US
Lockheed Martin Corp
NYSE:LMT
110.5B USD 1.5 26.3 16.3 20.7
US
General Dynamics Corp
NYSE:GD
91.2B USD 1.8 21.6 15.7 18.4
DE
Rheinmetall AG
XETRA:RHM
71.8B EUR 6.5 85.4 37 49.1
US
Northrop Grumman Corp
NYSE:NOC
81.4B USD 2 20.2 17 23.1
P/E Multiple
Earnings Growth PEG
CA
Magellan Aerospace Corp
TSX:MAL
Average P/E: 32.4
22.8
39%
0.6
US
Raytheon Technologies Corp
NYSE:RTX
36.3
29%
1.3
US
RTX Corp
LSE:0R2N
36
29%
1.2
NL
Airbus SE
PAR:AIR
30.6
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -15.3 N/A N/A
FR
Safran SA
PAR:SAF
28.4
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
16.1
8%
2
US
Lockheed Martin Corp
NYSE:LMT
26.3
11%
2.4
US
General Dynamics Corp
NYSE:GD
21.6
11%
2
DE
Rheinmetall AG
XETRA:RHM
85.4
60%
1.4
US
Northrop Grumman Corp
NYSE:NOC
20.2
3%
6.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Magellan Aerospace Corp
TSX:MAL
Average EV/EBITDA: 19.7
9
22%
0.4
US
Raytheon Technologies Corp
NYSE:RTX
21
18%
1.2
US
RTX Corp
LSE:0R2N
20.8
18%
1.2
NL
Airbus SE
PAR:AIR
18.1
20%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -27.2 N/A N/A
FR
Safran SA
PAR:SAF
20.6
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
22
17%
1.3
US
Lockheed Martin Corp
NYSE:LMT
16.3
10%
1.6
US
General Dynamics Corp
NYSE:GD
15.7
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
37
42%
0.9
US
Northrop Grumman Corp
NYSE:NOC
17
6%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Magellan Aerospace Corp
TSX:MAL
Average EV/EBIT: 27.2
15.3
35%
0.4
US
Raytheon Technologies Corp
NYSE:RTX
31.6
31%
1
US
RTX Corp
LSE:0R2N
31.3
31%
1
NL
Airbus SE
PAR:AIR
27.5
27%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -21 N/A N/A
FR
Safran SA
PAR:SAF
26.8
19%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
28
21%
1.3
US
Lockheed Martin Corp
NYSE:LMT
20.7
12%
1.7
US
General Dynamics Corp
NYSE:GD
18.4
11%
1.7
DE
Rheinmetall AG
XETRA:RHM
49.1
45%
1.1
US
Northrop Grumman Corp
NYSE:NOC
23.1
7%
3.3

See Also

Summary
MAL intrinsic value, competitors valuation, and company profile.
DCF Valuation
MAL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MAL stock valuation using valuation multiples.
Wall Street Estimates
MAL 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
MAL 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 303,100+ value investors using Alpha Spread
Create 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.