Valuation Dassault Aviation London S.E.

Stocks

Market Closed - London S.E. Other stock markets 06:43:58 13/07/26 pm AEST			5-day change	1st Jan Change
285.66 ^EUR	-1.50%		-6.40%	+4.33%

16/07	Canada will become observer to advanced fighter project, says source	RE
16/07	Canada will become observer to GCAP fighter project, says source	RE

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	21,734	-	-
Change	-	66.59%	7.57%	8.69%	39.17%	1.48%	-	-
Enterprise Value (EV) ¹	3,150	9,416	7,050	7,142	12,181	12,904	13,568	14,261
Change	-	198.9%	-25.13%	1.31%	70.56%	5.93%	5.15%	5.11%
P/E	13x	18.4x	20.9x	16.7x	21.9x	19.3x	15.7x	13.3x
PBR	1.5x	2.18x	2.47x	2.44x	3.21x	2.96x	2.6x	2.37x
PEG	-	1x	-36.03x	0.4x	3.49x	1.2x	0.7x	0.8x
Capitalization / Revenue	1.09x	1.9x	2.95x	2.47x	2.89x	2.5x	2.23x	1.9x
EV / Revenue	0.43x	1.36x	1.47x	1.15x	1.64x	1.48x	1.39x	1.24x
EV / EBITDA	4.64x	12.6x	13.5x	10.1x	14.5x	12.8x	11.4x	9.7x
EV / EBIT	5.98x	16.5x	20.2x	13.8x	19.2x	16.3x	14.2x	11.7x
EV / FCF	2.11x	1.91x	-6.92x	4.65x	7.37x	-31.5x	-14.4x	17.4x
FCF Yield	47.3%	52.4%	-14.4%	21.5%	13.6%	-3.18%	-6.92%	5.75%
Dividend per Share ²	2.49	3	3.37	4.72	4.78	5.245	6.259	7.54
Rate of return	2.62%	1.9%	1.88%	2.39%	1.75%	1.87%	2.23%	2.69%
EPS ²	7.28	8.62	8.57	11.78	12.52	14.52	17.88	20.99
Distribution rate	34.2%	34.8%	39.3%	40.1%	38.2%	36.1%	35%	35.9%
Net sales ¹	7,246	6,929	4,801	6,230	7,420	8,700	9,742	11,466
EBITDA ¹	678.6	746.8	523.6	705.4	840.9	1,008	1,186	1,471
EBIT ¹	527	572.3	349.2	519.3	634.8	789.5	957.1	1,221
Net income ¹	605.4	716.2	693.4	923.8	977.4	1,165	1,413	1,635
Net Debt ¹	-4,751	-3,747	-7,109	-8,248	-9,236	-8,830	-8,166	-7,473
Reference price ²	95.00	158.20	179.20	197.20	273.80	280.20	280.20	280.20
Nbr of stocks (in thousands)	83,177	83,207	79,013	78,041	78,222	77,567	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AIRBUS SE	26.68x	1.74x	13x	1.72%	177B
BOEING	629.1x	1.98x	44.06x	-.--%	171B
TEXTRON INC.	16.07x	1.11x	9.52x	0.09%	15.56B
JOBY AVIATION, INC.	-9.58x	69.35x	-11.38x	-.--%	7.76B
BETA TECHNOLOGIES, INC.	-8.54x	78.47x	-8.11x	-.--%	4.2B
CIRRUS AIRCRAFT LIMITED	9.43x	-	-	2.69%	1.63B
EVE HOLDING, INC.	-3.21x	-	-3.61x	-.--%	832M
Average	94.28x	30.53x	7.25x	0.64%	53.95B
Weighted average by Cap.	297.98x	4.08x	26.22x	0.82%