Aerospace Industrial Development Corp
TWSE:2634

Watchlist Manager
Aerospace Industrial Development Corp Logo
Aerospace Industrial Development Corp
TWSE:2634
Watchlist
Price: 43.85 TWD -0.34% Market Closed
Market Cap: 41.3B TWD
Have any thoughts about
Aerospace Industrial Development Corp?
Write Note

Relative Value

The Relative Value of one Aerospace Industrial Development Corp stock under the Base Case scenario is 85.46 TWD. Compared to the current market price of 43.85 TWD, Aerospace Industrial Development Corp is Undervalued by 49%.

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.

Relative Value
Base Case
85.46 TWD
Undervaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
73
Median 3Y
1.2
Median 5Y
1.2
Industry
3.6
Forward
1
vs History
82
vs Industry
47
Median 3Y
22.1
Median 5Y
22.3
Industry
33
Forward
15.7
vs History
33
vs Industry
48
Median 3Y
8.1
Median 5Y
6.2
Industry
21.4
vs History
30
vs Industry
3
Median 3Y
31.1
Median 5Y
11.9
Industry
28.1
vs History
28
vs Industry
45
Median 3Y
2.4
Median 5Y
2.1
Industry
3.3
vs History
93
vs Industry
68
Median 3Y
1.7
Median 5Y
1.8
Industry
3.6
Forward
1.3
vs History
92
vs Industry
40
Median 3Y
16.5
Median 5Y
17.2
Industry
12.3
vs History
88
vs Industry
44
Median 3Y
16.4
Median 5Y
17.2
Industry
19.6
Forward
11.1
vs History
87
vs Industry
41
Median 3Y
31.1
Median 5Y
31
Industry
25.9
Forward
20.4
vs History
44
vs Industry
46
Median 3Y
10.5
Median 5Y
10.4
Industry
22.8
vs History
44
vs Industry
35
Median 3Y
13.7
Median 5Y
13.7
Industry
32.7
vs History
31
vs Industry
56
Median 3Y
1.4
Median 5Y
1.2
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Aerospace Industrial Development 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
TW
Aerospace Industrial Development Corp
TWSE:2634
41.3B TWD 1.1 17.9 12.6 19.9
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
TW
Aerospace Industrial Development Corp
TWSE:2634
Average P/E: 31.1
17.9
33%
0.5
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
TW
Aerospace Industrial Development Corp
TWSE:2634
Average EV/EBITDA: 16.8
12.6
14%
0.9
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
TW
Aerospace Industrial Development Corp
TWSE:2634
Average EV/EBIT: 23.7
19.9
2%
9.7
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