MDA Ltd
TSX:MDA

Watchlist Manager
MDA Ltd Logo
MDA Ltd
TSX:MDA
Watchlist
Price: 26.72 CAD 5.4% Market Closed
Market Cap: 3.3B CAD

Relative Value

The Relative Value of one MDA stock under the Base Case scenario is hidden CAD. Compared to the current market price of 26.72 CAD, MDA Ltd is hidden .

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.

MDA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
18
vs Industry
47
Median 3Y
1.8
Median 5Y
2.2
Industry
3.7
Forward
2.4
vs History
30
vs Industry
25
Median 3Y
36
Median 5Y
33.3
Industry
32.8
Forward
22.2
vs History
84
vs Industry
59
Median 3Y
13.4
Median 5Y
14.4
Industry
20.9
vs History
26
vs Industry
32
Median 3Y
12.8
Median 5Y
-2.4
Industry
28.3
vs History
7
vs Industry
47
Median 3Y
1.3
Median 5Y
1.3
Industry
3.5
vs History
19
vs Industry
47
Median 3Y
2.3
Median 5Y
2.5
Industry
3.5
Forward
2.3
vs History
19
vs Industry
47
Median 3Y
6.8
Median 5Y
7.4
Industry
12.1
vs History
21
vs Industry
40
Median 3Y
10.9
Median 5Y
12
Industry
20.4
Forward
10.3
vs History
28
vs Industry
28
Median 3Y
26
Median 5Y
23.9
Industry
26.6
Forward
16.7
vs History
84
vs Industry
58
Median 3Y
15
Median 5Y
16.8
Industry
22.3
vs History
18
vs Industry
42
Median 3Y
-10.4
Median 5Y
-10.4
Industry
29.6
vs History
14
vs Industry
61
Median 3Y
0.9
Median 5Y
1
Industry
2.5

Multiples Across Competitors

MDA Competitors Multiples
MDA Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
MDA Ltd
TSX:MDA
3.2B CAD 3 40.9 16.2 30
US
RTX Corp
LSE:0R2N
160.6B USD 2 34.9 18.4 31.3
US
Raytheon Technologies Corp
NYSE:RTX
162.9B USD 2 35.4 18.6 31.6
US
Boeing Co
NYSE:BA
132.1B USD 2 -11.1 -17.6 -14.6
NL
Airbus SE
PAR:AIR
108.2B EUR 1.6 25.6 13.5 21.3
US
Lockheed Martin Corp
NYSE:LMT
108.8B USD 1.5 19.8 14 17.1
FR
Safran SA
PAR:SAF
92.1B EUR 3.3 -138 16.6 22.4
UK
Rolls-Royce Holdings PLC
LSE:RR
62.5B GBP 3.3 24.8 18.9 26.1
US
TransDigm Group Inc
NYSE:TDG
76.7B USD 9.4 46.7 23.7 25.8
US
General Dynamics Corp
NYSE:GD
73.5B USD 1.5 19.4 14 16.6
DE
Rheinmetall AG
XETRA:RHM
60.1B EUR 6.2 83.8 33.6 43.3
P/E Multiple
Earnings Growth PEG
CA
MDA Ltd
TSX:MDA
Average P/E: 36.8
40.9
38%
1.1
US
RTX Corp
LSE:0R2N
34.9
28%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
35.4
28%
1.3
US
Boeing Co
NYSE:BA
Negative Multiple: -11.1 N/A N/A
NL
Airbus SE
PAR:AIR
25.6
22%
1.2
US
Lockheed Martin Corp
NYSE:LMT
19.8
12%
1.6
FR
Safran SA
PAR:SAF
Negative Multiple: -138 N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
24.8
3%
8.3
US
TransDigm Group Inc
NYSE:TDG
46.7
24%
1.9
US
General Dynamics Corp
NYSE:GD
19.4
10%
1.9
DE
Rheinmetall AG
XETRA:RHM
83.8
56%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
MDA Ltd
TSX:MDA
Average EV/EBITDA: 18.8
16.2
26%
0.6
US
RTX Corp
LSE:0R2N
18.4
17%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
18.6
17%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -17.6 N/A N/A
NL
Airbus SE
PAR:AIR
13.5
20%
0.7
US
Lockheed Martin Corp
NYSE:LMT
14
10%
1.4
FR
Safran SA
PAR:SAF
16.6
13%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
18.9
12%
1.6
US
TransDigm Group Inc
NYSE:TDG
23.7
13%
1.8
US
General Dynamics Corp
NYSE:GD
14
8%
1.7
DE
Rheinmetall AG
XETRA:RHM
33.6
36%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
MDA Ltd
TSX:MDA
Average EV/EBIT: 26.5
30
45%
0.7
US
RTX Corp
LSE:0R2N
31.3
27%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
31.6
27%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -14.6 N/A N/A
NL
Airbus SE
PAR:AIR
21.3
28%
0.8
US
Lockheed Martin Corp
NYSE:LMT
17.1
12%
1.4
FR
Safran SA
PAR:SAF
22.4
17%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
26.1
15%
1.7
US
TransDigm Group Inc
NYSE:TDG
25.8
12%
2.1
US
General Dynamics Corp
NYSE:GD
16.6
9%
1.8
DE
Rheinmetall AG
XETRA:RHM
43.3
39%
1.1