Cohort PLC
LSE:CHRT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (15.1), the stock would be worth GBX791.29 (41% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 25.7 | GBX1 352 |
0%
|
| 3-Year Average | 15.1 | GBX791.29 |
-41%
|
| 5-Year Average | 15.9 | GBX836.66 |
-38%
|
| Industry Average | 0 | GBX0.55 |
-100%
|
| Country Average | 0 | GBX1.54 |
-100%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
GBX589.1m
|
/ |
Nov 2025
£24.7m
|
= |
|
|
GBX589.1m
|
/ |
Apr 2026
£34m
|
= |
|
|
GBX589.1m
|
/ |
Apr 2027
£40.9m
|
= |
|
|
GBX589.1m
|
/ |
Apr 2028
£47.4m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| UK |
|
Cohort PLC
LSE:CHRT
|
634.3m GBP | 25.7 | 34.7 | |
| US |
|
Raytheon Technologies Corp
NYSE:RTX
|
263.4B USD | 31.3 | 39.1 | |
| US |
|
RTX Corp
LSE:0R2N
|
264.8B USD | 31.4 | 39.3 | |
| US |
|
Boeing Co
NYSE:BA
|
175.3B USD | -35.4 | 92.8 | |
| NL |
|
Airbus SE
PAR:AIR
|
141.3B EUR | 23.5 | 27.1 | |
| FR |
|
Safran SA
PAR:SAF
|
131.5B EUR | 28.9 | 18.3 | |
| UK |
|
Rolls-Royce Holdings PLC
LSE:RR
|
110.7B GBP | 24.3 | 18.9 | |
| US |
|
Lockheed Martin Corp
NYSE:LMT
|
135.6B USD | 19.5 | 27 | |
| US |
|
Howmet Aerospace Inc
NYSE:HWM
|
102.7B USD | 49.1 | 68.2 | |
| US |
|
Northrop Grumman Corp
NYSE:NOC
|
94.5B USD | 24.5 | 22.6 | |
| US |
|
General Dynamics Corp
NYSE:GD
|
90.9B USD | 17.9 | 21.6 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0 |
| Median | 0 |
| 70th Percentile | 0.1 |
| Max | 1 015 |
Other Multiples
Cohort PLC
Glance View
Cohort Plc is a holding company, which engages in the provision of defense solutions. The company is headquartered in Reading, Berkshire and currently employs 1,005 full-time employees. The company went IPO on 2006-03-08. Its business segments are Chess, EID, ELAC, MASS, MCL and SEA. The company provides a range of services and products for the United Kingdom, Portugal and international customers in defense and related markets. Chess Technologies, through its operating businesses Chess Dynamics and Vision4ce, offers surveillance, tracking and fire-control systems to the defense and security markets. EID designs and manufactures advanced communication systems for the global tactical and naval defense sector. ELAC supplies advanced sonar systems and underwater communications. MASS is a specialist defense and technology business, focused on electronic warfare, digital services and training support. MCL designs sources and supports advanced electronic and surveillance technology for the ministry of defense and other government agencies. SEA delivers and supports technology-based products for the defense and transport markets alongside specialist research and training services.
