Magellan Aerospace Corp
TSX:MAL

Watchlist Manager
Magellan Aerospace Corp Logo
Magellan Aerospace Corp
TSX:MAL
Watchlist
Price: 9.55 CAD 3.13%
Market Cap: 545.7m CAD
Have any thoughts about
Magellan Aerospace Corp?
Write Note

Relative Value

The Relative Value of one MAL stock under the Base Case scenario is 26.87 CAD. Compared to the current market price of 9.55 CAD, Magellan Aerospace Corp is Undervalued by 64%.

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
26.87 CAD
Undervaluation 64%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
87
Median 3Y
0.6
Median 5Y
0.6
Industry
3.6
Forward
0.6
vs History
14
vs Industry
23
Median 3Y
-28.6
Median 5Y
-24.9
Industry
33
Forward
19.1
vs History
42
vs Industry
28
Median 3Y
10.2
Median 5Y
8
Industry
21.4
vs History
26
vs Industry
1
Median 3Y
-10.3
Median 5Y
8.5
Industry
28.1
vs History
7
vs Industry
81
Median 3Y
0.6
Median 5Y
0.6
Industry
3.3
vs History
34
vs Industry
89
Median 3Y
0.6
Median 5Y
0.6
Industry
3.6
Forward
0.6
vs History
52
vs Industry
69
Median 3Y
9.6
Median 5Y
7.3
Industry
12.3
vs History
47
vs Industry
60
Median 3Y
9.4
Median 5Y
7.4
Industry
19.6
Forward
6
vs History
30
vs Industry
51
Median 3Y
14.1
Median 5Y
8
Industry
25.9
Forward
13.8
vs History
42
vs Industry
27
Median 3Y
11.1
Median 5Y
8.3
Industry
22.8
vs History
25
vs Industry
32
Median 3Y
15
Median 5Y
12.1
Industry
32.7
vs History
7
vs Industry
83
Median 3Y
0.6
Median 5Y
0.6
Industry
2.4

Multiples Across Competitors

MAL Competitors Multiples
Magellan Aerospace Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Magellan Aerospace Corp
TSX:MAL
545.7m CAD 0.6 28.2 6.9 14.1
US
Raytheon Technologies Corp
NYSE:RTX
155.5B USD 2 33 17.9 30.3
US
RTX Corp
LSE:0R2N
154.9B USD 2 32.8 17.9 30.2
US
Boeing Co
NYSE:BA
134B USD 1.8 -16.8 -36 -26.3
NL
Airbus SE
PAR:AIR
121.5B EUR 1.8 37.2 18 28.5
US
Lockheed Martin Corp
NYSE:LMT
115.2B USD 1.6 17.3 12.7 14.9
FR
Safran SA
PAR:SAF
88.2B EUR 3.4 53.8 17.2 23.6
US
TransDigm Group Inc
NYSE:TDG
73.2B USD 9.2 49.4 23.9 26
US
General Dynamics Corp
NYSE:GD
73.1B USD 1.6 20.1 14.2 16.8
US
Northrop Grumman Corp
NYSE:NOC
68.7B USD 1.7 28.9 18.9 27.7
UK
Rolls-Royce Holdings PLC
LSE:RR
49B GBP 2.7 21 14.8 18.8
P/E Multiple
Earnings Growth P/E to Growth
CA
Magellan Aerospace Corp
TSX:MAL
Average P/E: 32.2
28.2
805%
0
US
Raytheon Technologies Corp
NYSE:RTX
33
188%
0.2
US
RTX Corp
LSE:0R2N
32.8
188%
0.2
US
Boeing Co
NYSE:BA
Negative Multiple: -16.8 N/A N/A
NL
Airbus SE
PAR:AIR
37.2
82%
0.5
US
Lockheed Martin Corp
NYSE:LMT
17.3
3%
6.1
FR
Safran SA
PAR:SAF
53.8
24%
2.3
US
TransDigm Group Inc
NYSE:TDG
49.4
88%
0.6
US
General Dynamics Corp
NYSE:GD
20.1
50%
0.4
US
Northrop Grumman Corp
NYSE:NOC
28.9
112%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
21
-12%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Magellan Aerospace Corp
TSX:MAL
Average EV/EBITDA: 16.2
6.9
97%
0.1
US
Raytheon Technologies Corp
NYSE:RTX
17.9
98%
0.2
US
RTX Corp
LSE:0R2N
17.9
98%
0.2
US
Boeing Co
NYSE:BA
Negative Multiple: -36
853%
N/A
NL
Airbus SE
PAR:AIR
18
78%
0.2
US
Lockheed Martin Corp
NYSE:LMT
12.7
8%
1.5
FR
Safran SA
PAR:SAF
17.2
54%
0.3
US
TransDigm Group Inc
NYSE:TDG
23.9
46%
0.5
US
General Dynamics Corp
NYSE:GD
14.2
38%
0.4
US
Northrop Grumman Corp
NYSE:NOC
18.9
66%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
14.8
40%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Magellan Aerospace Corp
TSX:MAL
Average EV/EBIT: 23.1
14.1
240%
0.1
US
Raytheon Technologies Corp
NYSE:RTX
30.3
242%
0.1
US
RTX Corp
LSE:0R2N
30.2
242%
0.1
US
Boeing Co
NYSE:BA
Negative Multiple: -26.3 N/A N/A
NL
Airbus SE
PAR:AIR
28.5
106%
0.3
US
Lockheed Martin Corp
NYSE:LMT
14.9
8%
1.8
FR
Safran SA
PAR:SAF
23.6
76%
0.3
US
TransDigm Group Inc
NYSE:TDG
26
45%
0.6
US
General Dynamics Corp
NYSE:GD
16.8
45%
0.4
US
Northrop Grumman Corp
NYSE:NOC
27.7
98%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
18.8
64%
0.3

See Also

Discover More
Back to Top