Valuation Airbus SE

Equities

Market Closed - Euronext Paris Other stock markets 01:55:00 06/06/26 am AEST			5-day change	1st Jan Change
178.96 ^EUR	+1.11%		-0.41%	-9.80%

08/06	Airbus notifies A320neo series customers of delays on jets due in 2027 and 2028, Bloomberg News reports	RE
08/06	Brazil's Embraer sees eventual China breakthrough for E2 jets	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	88,298	87,427	110,311	122,180	156,613	140,882	-	-
Change	-	-0.99%	26.18%	10.76%	28.18%	-10.04%	-	-
Enterprise Value (EV) ¹	80,655	81,950	105,337	133,933	144,442	127,021	123,516	119,532
Change	-	1.61%	28.54%	27.15%	7.85%	-12.06%	-2.76%	-3.23%
P/E ratio	21x	20.6x	29.1x	28.9x	30.1x	24.4x	20.7x	16.7x
PBR	9.33x	6.75x	6.22x	6.22x	5.98x	4.78x	4.13x	3.55x
PEG	-	27.6x	-2.6x	2.5x	1.3x	2.2x	1.1x	0.7x
Capitalization / Revenue	1.69x	1.49x	1.69x	1.76x	2.13x	1.75x	1.57x	1.4x
EV / Revenue	1.55x	1.39x	1.61x	1.93x	1.97x	1.58x	1.37x	1.19x
EV / EBITDA	11.2x	9.82x	13x	16.3x	14.1x	11.7x	9.93x	8.11x
EV / EBIT	16.6x	14.6x	18x	25x	20.3x	16.9x	13.7x	10.7x
EV / FCF	22.9x	21.4x	24x	30x	35.8x	29.2x	20.9x	15.4x
FCF Yield	4.36%	4.67%	4.16%	3.33%	2.79%	3.42%	4.78%	6.47%
Dividend per Share ²	1.5	1.8	1.8	2	3.2	3.365	3.947	4.837
Rate of return	1.33%	1.62%	1.29%	1.29%	1.61%	1.88%	2.21%	2.7%
EPS ²	5.36	5.4	4.8	5.36	6.6	7.337	8.659	10.69
Distribution rate	28%	33.3%	37.5%	37.3%	48.5%	45.9%	45.6%	45.2%
Net sales ¹	52,149	58,763	65,446	69,230	73,420	80,511	89,844	100,637
EBITDA ¹	7,190	8,343	8,080	8,207	10,261	10,873	12,440	14,742
EBIT ¹	4,865	5,627	5,838	5,354	7,128	7,510	9,012	11,120
Net income ¹	4,213	4,247	3,789	4,232	5,221	5,765	6,821	8,374
Net Debt ¹	-7,643	-5,477	-4,974	11,753	-12,171	-13,862	-17,366	-21,351
Reference price ²	112.36	111.02	139.78	154.78	198.40	178.96	178.96	178.96
Nbr of stocks (in thousands)	785,848	787,488	789,177	789,377	789,380	787,228	-	-
Announcement Date	17/2/22	16/2/23	15/2/24	20/2/25	19/2/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AIRBUS SE	24.39x	1.58x	11.68x	1.88%	163B
BOEING	467.82x	1.97x	43.85x	-.--%	170B
DASSAULT AVIATION	20.24x	1.65x	14.01x	1.78%	26.67B
TEXTRON INC.	16.34x	1.13x	9.67x	0.09%	15.84B
EMBRAER S.A.	17.71x	1.12x	9.19x	2.29%	10.02B
JOBY AVIATION, INC.	-11.59x	84.68x	-13.77x	-.--%	9.39B
BETA TECHNOLOGIES, INC.	-8.09x	73.63x	-7.54x	-.--%	3.95B
CIRRUS AIRCRAFT LIMITED	9.8x	-	-	2.61%	1.69B
EVE HOLDING, INC.	-3.84x	-	-4.19x	-.--%	996M
Average	59.20x	23.68x	7.86x	0.96%	44.56B
Weighted average by Cap.	210.11x	4.39x	24.55x	0.95%