E

Evergreen Aviation Technologies Corp
TWSE:2645

Watchlist Manager
Evergreen Aviation Technologies Corp
TWSE:2645
Watchlist
Price: 95.4 TWD -0.42%
Market Cap: 35.7B TWD
Have any thoughts about
Evergreen Aviation Technologies Corp?
Write Note

Relative Value

The Relative Value of one Evergreen Aviation Technologies Corp stock under the Base Case scenario is 127.24 TWD. Compared to the current market price of 95.4 TWD, Evergreen Aviation Technologies Corp is Undervalued by 25%.

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
127.24 TWD
Undervaluation 25%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
49
Median 3Y
2.6
Median 5Y
2.6
Industry
3.6
Forward
2.2
vs History
80
vs Industry
48
Median 3Y
20.7
Median 5Y
20.7
Industry
33
Forward
17.2
vs History
82
vs Industry
42
Median 3Y
15.8
Median 5Y
15.8
Industry
21.4
vs History
48
vs Industry
25
Median 3Y
23.2
Median 5Y
23.2
Industry
28.1
vs History
54
vs Industry
36
Median 3Y
3
Median 5Y
3
Industry
3.3
vs History
88
vs Industry
47
Median 3Y
2.8
Median 5Y
2.8
Industry
3.6
Forward
2.2
vs History
88
vs Industry
37
Median 3Y
15.9
Median 5Y
15.9
Industry
12.3
vs History
68
vs Industry
45
Median 3Y
14
Median 5Y
14
Industry
19.6
Forward
10.9
vs History
88
vs Industry
45
Median 3Y
21.9
Median 5Y
21.9
Industry
25.9
Forward
16.3
vs History
85
vs Industry
43
Median 3Y
17.7
Median 5Y
17.7
Industry
22.8
vs History
82
vs Industry
35
Median 3Y
19.5
Median 5Y
19.5
Industry
32.7
vs History
57
vs Industry
38
Median 3Y
2.2
Median 5Y
2.2
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Evergreen Aviation Technologies 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
Evergreen Aviation Technologies Corp
TWSE:2645
35.9B TWD 2.3 18.7 12.9 17.5
US
Raytheon Technologies Corp
NYSE:RTX
155.5B USD 2 33 17.9 30.3
US
RTX Corp
LSE:0R2N
154.3B USD 2 32.7 17.8 30.1
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
E
Evergreen Aviation Technologies Corp
TWSE:2645
Average P/E: 31.2
18.7
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
33
188%
0.2
US
RTX Corp
LSE:0R2N
32.7
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
E
Evergreen Aviation Technologies Corp
TWSE:2645
Average EV/EBITDA: 16.8
12.9
12%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
17.9
98%
0.2
US
RTX Corp
LSE:0R2N
17.8
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
E
Evergreen Aviation Technologies Corp
TWSE:2645
Average EV/EBIT: 23.4
17.5
42%
0.4
US
Raytheon Technologies Corp
NYSE:RTX
30.3
242%
0.1
US
RTX Corp
LSE:0R2N
30.1
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