Xtract One Technologies Inc.
TSX:XTRA

Watchlist Manager
Xtract One Technologies Inc. Logo
Xtract One Technologies Inc.
TSX:XTRA
Watchlist
Price: 0.66 CAD 1.54% Market Closed
Market Cap: 169.8m CAD
Section:
 

Relative Value

The Relative Value of one XTRA stock under the Base Case scenario is 0.51 CAD. Compared to the current market price of 0.66 CAD, Xtract One Technologies Inc. is Overvalued by 22%.

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.

XTRA Relative Value
Base Case
0.51 CAD
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

10.8
P/S
P/S
Price to Sales
10.8
vs History
71
vs Industry
34
Median 3Y
12.6
Median 5Y
24.7
Industry
4.4
Forward
5.9
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-9.7
Median 5Y
-5.8
Industry
34.3
Forward
-24.5
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-12.1
Median 5Y
-11
Industry
20.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-11.4
Median 5Y
-10.7
Industry
32.6
More Details
15.5
P/B
P/B
Price to Book Value
15.5
vs History
9
vs Industry
15
Median 3Y
11.6
Median 5Y
9.3
Industry
4.1
More Details
10.3
EV/S
EV/S
Enterprise Value to Sales
10.3
vs History
71
vs Industry
33
Median 3Y
12.1
Median 5Y
23.9
Industry
4.6
Forward
5.6
More Details
16.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
16.1
vs History
19
vs Industry
61
Median 3Y
13
Median 5Y
0
Industry
14.1
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-11.6
Median 5Y
-9
Industry
19.7
Forward
-87.8
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-9.7
Median 5Y
-7.5
Industry
26.7
Forward
-18.2
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-11.7
Median 5Y
-10.5
Industry
21.4
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-11.5
Median 5Y
-10.1
Industry
27
More Details
13.5
EV/IC
EV/IC
Enterprise Value to IC
13.5
vs History
26
vs Industry
17
Median 3Y
12.3
Median 5Y
7.7
Industry
2.8
More Details

Multiples Across Competitors

XTRA Competitors Multiples
Xtract One Technologies Inc. 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
Xtract One Technologies Inc.
TSX:XTRA
160.7m CAD 10.8 -13.5 -16.5 -13.1
US
Raytheon Technologies Corp
NYSE:RTX
241.2B USD 2.8 36.6 21.1 31.8
US
RTX Corp
LSE:0R2N
242.9B USD 2.8 36.9 21.2 32
NL
Airbus SE
PAR:AIR
152.3B EUR 2.1 30.1 17.8 27
US
Boeing Co
NYSE:BA
157B USD 1.9 -15.4 -27.5 -21.2
FR
Safran SA
PAR:SAF
123.1B EUR 4.2 28.5 20.7 27
UK
Rolls-Royce Holdings PLC
LSE:RR
92.8B GBP 4.8 16 21.9 27.9
US
Lockheed Martin Corp
NYSE:LMT
109.7B USD 1.5 26.1 16.2 20.6
US
General Dynamics Corp
NYSE:GD
91.2B USD 1.8 21.6 15.7 18.4
US
Northrop Grumman Corp
NYSE:NOC
81.2B USD 2 20.2 16.9 23
DE
Rheinmetall AG
XETRA:RHM
68.9B EUR 6.3 82.1 35.6 47.2
P/E Multiple
Earnings Growth PEG
CA
Xtract One Technologies Inc.
TSX:XTRA
Average P/E: 33.1
Negative Multiple: -13.5 		N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
36.6
29%
1.3
US
RTX Corp
LSE:0R2N
36.9
29%
1.3
NL
Airbus SE
PAR:AIR
30.1
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -15.4 N/A N/A
FR
Safran SA
PAR:SAF
28.5
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
16
8%
2
US
Lockheed Martin Corp
NYSE:LMT
26.1
11%
2.4
US
General Dynamics Corp
NYSE:GD
21.6
11%
2
US
Northrop Grumman Corp
NYSE:NOC
20.2
3%
6.7
DE
Rheinmetall AG
XETRA:RHM
82.1
60%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Xtract One Technologies Inc.
TSX:XTRA
Average EV/EBITDA: 20.8
Negative Multiple: -16.5 		N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
21.1
18%
1.2
US
RTX Corp
LSE:0R2N
21.2
18%
1.2
NL
Airbus SE
PAR:AIR
17.8
20%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -27.5 N/A N/A
FR
Safran SA
PAR:SAF
20.7
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
21.9
17%
1.3
US
Lockheed Martin Corp
NYSE:LMT
16.2
10%
1.6
US
General Dynamics Corp
NYSE:GD
15.7
10%
1.6
US
Northrop Grumman Corp
NYSE:NOC
16.9
6%
2.8
DE
Rheinmetall AG
XETRA:RHM
35.6
42%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Xtract One Technologies Inc.
TSX:XTRA
Average EV/EBIT: 28.3
Negative Multiple: -13.1 		N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
31.8
31%
1
US
RTX Corp
LSE:0R2N
32
31%
1
NL
Airbus SE
PAR:AIR
27
27%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -21.2 N/A N/A
FR
Safran SA
PAR:SAF
27
19%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
27.9
21%
1.3
US
Lockheed Martin Corp
NYSE:LMT
20.6
12%
1.7
US
General Dynamics Corp
NYSE:GD
18.4
11%
1.7
US
Northrop Grumman Corp
NYSE:NOC
23
7%
3.3
DE
Rheinmetall AG
XETRA:RHM
47.2
45%
1

See Also

Summary
XTRA intrinsic value, competitors valuation, and company profile.
DCF Valuation
XTRA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
XTRA stock valuation using valuation multiples.
Wall Street Estimates
XTRA 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
XTRA 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 303,500+ 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.