Valuation Dassault Aviation BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 06:43:35 01/08/26 am AEST			5-day change	1st Jan Change
298.00 ^EUR	-0.86%		-0.47%	+10.04%

27/07	AlphaValue/Baader Europe Upgrades Dassault Aviation to Buy, Boosts PT	MT
27/07	AlphaValue/Baader Europe Revises Dassault Aviation Rating, Forecasts After Robust H1 Results	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,902	13,163	14,159	15,390	21,417	22,976	-	-
Change	-	66.59%	7.57%	8.69%	39.17%	7.28%	-	-
Enterprise Value (EV) ¹	3,150	9,416	7,050	7,142	12,181	14,122	14,679	15,308
Change	-	198.9%	-25.13%	1.31%	70.56%	15.93%	3.94%	4.29%
P/E	13x	18.4x	20.9x	16.7x	21.9x	20.8x	16.5x	14.1x
PBR	1.5x	2.18x	2.47x	2.44x	3.21x	3.18x	2.82x	2.52x
PEG	-	1x	-36.03x	0.4x	3.49x	1.5x	0.6x	0.8x
Capitalization / Revenue	1.09x	1.9x	2.95x	2.47x	2.89x	2.61x	2.35x	2x
EV / Revenue	0.43x	1.36x	1.47x	1.15x	1.64x	1.61x	1.5x	1.33x
EV / EBITDA	4.64x	12.6x	13.5x	10.1x	14.5x	13.6x	12.2x	10.2x
EV / EBIT	5.98x	16.5x	20.2x	13.8x	19.2x	17.2x	15x	12.3x
EV / FCF	2.11x	1.91x	-6.92x	4.65x	7.37x	256x	-34.7x	37.1x
FCF Yield	47.3%	52.4%	-14.4%	21.5%	13.6%	0.39%	-2.89%	2.7%
Dividend per Share ²	2.49	3	3.37	4.72	4.78	5.184	6.309	7.621
Rate of return	2.62%	1.9%	1.88%	2.39%	1.75%	1.74%	2.12%	2.56%
EPS ²	7.28	8.62	8.57	11.78	12.52	14.31	18.03	21.2
Distribution rate	34.2%	34.8%	39.3%	40.1%	38.2%	36.2%	35%	35.9%
Net sales ¹	7,246	6,929	4,801	6,230	7,420	8,789	9,772	11,505
EBITDA ¹	678.6	746.8	523.6	705.4	840.9	1,041	1,204	1,500
EBIT ¹	527	572.3	349.2	519.3	634.8	819.7	975.3	1,246
Net income ¹	605.4	716.2	693.4	923.8	977.4	1,102	1,414	1,642
Net Debt ¹	-4,751	-3,747	-7,109	-8,248	-9,236	-8,853	-8,297	-7,667
Reference price ²	95.00	158.20	179.20	197.20	273.80	298.20	298.20	298.20
Nbr of stocks (in thousands)	83,177	83,207	79,013	78,041	78,222	77,047	-	-
Announcement Date	4/3/22	9/3/23	6/3/24	5/3/25	4/3/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AIRBUS SE	27.22x	1.82x	13.55x	1.69%	184B
BOEING	-8683.81x	1.98x	43.09x	-.--%	171B
TEXTRON INC.	15.33x	1.06x	9.19x	0.1%	14.66B
JOBY AVIATION, INC.	-8.75x	56.37x	-9.27x	-.--%	7.03B
BETA TECHNOLOGIES, INC.	-8.88x	82.47x	-8.52x	-.--%	4.37B
CIRRUS AIRCRAFT LIMITED	11.81x	-	-	2.15%	2.05B
EVE HOLDING, INC.	-3.12x	-	-3.52x	-.--%	808M
Average	-1,235.74x	28.74x	7.42x	0.56%	54.84B
Weighted average by Cap.	-3,851.28x	3.79x	25.89x	0.82%