MLHK Relative Valuation - H&K AG

Watchlist Manager

Watchlist

Price: 34.4 EUR -1.71% Market Closed

Market Cap: €1.2B

H	H&K AG PAR:MLHK	DE

Multiples-Based Value

The Multiples-Based Value for H&K AG (MLHK) under the Base Case is 63.84 EUR. Compared with the current market price of 34.4 EUR, the stock appears Undervalued by 46%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

MLHK Multiples-Based Value

Base Case

Undervaluation 46%

Multiples-Based Value

Price €34.4

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
DE	H	H&K AG PAR:MLHK	1.2B EUR	3.6	47.7	20.4	25.6
US		RTX Corp LSE:0R2N	255.4B USD	2.9	37.9	20.7	30.4
US		Raytheon Technologies Corp NYSE:RTX	258.6B USD	2.9	38.4	20.9	30.7
US		Boeing Co NYSE:BA	156.2B USD	1.7	82.7	-49.8	-31.8
NL		Airbus SE PAR:AIR	126.1B EUR	1.7	24.2	13.6	20.9
US		Lockheed Martin Corp NYSE:LMT	138.4B USD	1.8	27.6	16.3	19.8
FR		Safran SA PAR:SAF	116.1B EUR	3.7	16.2	18.9	25
UK		Rolls-Royce Holdings PLC LSE:RR	95.6B GBP	4.5	16.4	17.9	20.9
US		Northrop Grumman Corp NYSE:NOC	96.9B USD	2.3	23.2	18.6	25
US		General Dynamics Corp NYSE:GD	92.8B USD	1.8	22	15.6	18.3
US		Howmet Aerospace Inc NYSE:HWM	92.6B USD	11.2	61.5	39.1	44.3

				Revenue Growth	P/S to Growth
DE	H	H&K AG PAR:MLHK	Average P/S: 3.5 3.6	N/A	N/A
US		RTX Corp LSE:0R2N	2.9	6%	0.5
US		Raytheon Technologies Corp NYSE:RTX	2.9	6%	0.5
US		Boeing Co NYSE:BA	1.7	12%	0.1
NL		Airbus SE PAR:AIR	1.7	12%	0.1
US		Lockheed Martin Corp NYSE:LMT	1.8	5%	0.4
FR		Safran SA PAR:SAF	3.7	11%	0.3
UK		Rolls-Royce Holdings PLC LSE:RR	4.5	7%	0.6
US		Northrop Grumman Corp NYSE:NOC	2.3	6%	0.4
US		General Dynamics Corp NYSE:GD	1.8	5%	0.4
US		Howmet Aerospace Inc NYSE:HWM	11.2	12%	0.9

				Earnings Growth	PEG
DE	H	H&K AG PAR:MLHK	Average P/E: 36.2 47.7	N/A	N/A
US		RTX Corp LSE:0R2N	37.9	18%	2.1
US		Raytheon Technologies Corp NYSE:RTX	38.4	18%	2.1
US		Boeing Co NYSE:BA	82.7	53%	1.6
NL		Airbus SE PAR:AIR	24.2	19%	1.3
US		Lockheed Martin Corp NYSE:LMT	27.6	16%	1.7
FR		Safran SA PAR:SAF	16.2	-7%	N/A
UK		Rolls-Royce Holdings PLC LSE:RR	16.4	-14%	N/A
US		Northrop Grumman Corp NYSE:NOC	23.2	3%	7.7
US		General Dynamics Corp NYSE:GD	22	9%	2.4
US		Howmet Aerospace Inc NYSE:HWM	61.5	19%	3.2

				EBITDA Growth	EV/EBITDA to Growth
DE	H	H&K AG PAR:MLHK	Average EV/EBITDA: 20.2 20.4	N/A	N/A
US		RTX Corp LSE:0R2N	20.7	11%	1.9
US		Raytheon Technologies Corp NYSE:RTX	20.9	11%	1.9
US		Boeing Co NYSE:BA	Negative Multiple: -49.8	N/A	N/A
NL		Airbus SE PAR:AIR	13.6	18%	0.8
US		Lockheed Martin Corp NYSE:LMT	16.3	9%	1.8
FR		Safran SA PAR:SAF	18.9	16%	1.2
UK		Rolls-Royce Holdings PLC LSE:RR	17.9	3%	6
US		Northrop Grumman Corp NYSE:NOC	18.6	7%	2.7
US		General Dynamics Corp NYSE:GD	15.6	8%	1.9
US		Howmet Aerospace Inc NYSE:HWM	39.1	16%	2.4

				EBIT Growth	EV/EBIT to Growth
DE	H	H&K AG PAR:MLHK	Average EV/EBIT: 26.1 25.6	N/A	N/A
US		RTX Corp LSE:0R2N	30.4	17%	1.8
US		Raytheon Technologies Corp NYSE:RTX	30.7	17%	1.8
US		Boeing Co NYSE:BA	Negative Multiple: -31.8	N/A	N/A
NL		Airbus SE PAR:AIR	20.9	25%	0.8
US		Lockheed Martin Corp NYSE:LMT	19.8	11%	1.8
FR		Safran SA PAR:SAF	25	20%	1.3
UK		Rolls-Royce Holdings PLC LSE:RR	20.9	4%	5.2
US		Northrop Grumman Corp NYSE:NOC	25	8%	3.1
US		General Dynamics Corp NYSE:GD	18.3	8%	2.3
US		Howmet Aerospace Inc NYSE:HWM	44.3	17%	2.6

H&K AG
PAR:MLHK

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MLHK Competitors Multiples
H&K AG Competitors

See Also

Company

Help

Tools

Stocks

H&K AG PAR:MLHK

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MLHK Competitors Multiples H&K AG Competitors

See Also

Company

Help

Tools

Stocks

H&K AG
PAR:MLHK

MLHK Competitors Multiples
H&K AG Competitors