Valuation GE Aerospace CBOE

Stocks

Market Closed - CBOE 05:59:42 12/09/26 am AEST			5-day change	1st Jan Change
323.62 ^USD	-0.10%		-2.86%	+5.14%

11/09	TransMedics Names Fernando Araujo as CFO; Maintains 2026 Revenue Outlook	MT
10/09	Aerospace dealmaking gathers pace as jet production ramps up	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	103,696	91,555	138,911	180,516	324,914	335,817	-	-
Change	-	-11.71%	51.72%	29.95%	79.99%	3.36%	-	-
Enterprise Value (EV) ¹	123,111	106,643	142,908	186,170	333,016	344,320	345,149	345,385
Change	-	-13.38%	34.01%	30.27%	78.88%	3.39%	0.24%	0.07%
P/E	-15.3x	-1,397x	15.3x	27.4x	38.3x	37.9x	33.4x	29.7x
PBR	2.57x	2.53x	5.08x	9.26x	17.3x	18.6x	17.5x	16.1x
PEG	-	14.1x	-0x	-1x	1.2x	6.29x	2.5x	2.4x
Capitalization / Revenue	1.4x	1.2x	2.04x	5.14x	7.68x	6.68x	6.02x	5.52x
EV / Revenue	1.66x	1.39x	2.1x	5.3x	7.87x	6.84x	6.18x	5.68x
EV / EBITDA	14x	10.7x	17.4x	22.1x	32.4x	28.5x	25.3x	22.7x
EV / EBIT	21.3x	16.5x	23.3x	25.7x	36.8x	31.7x	28.1x	25.2x
EV / FCF	59.1x	22.4x	39.9x	50.6x	43.3x	38x	35.1x	31.6x
FCF Yield	1.69%	4.46%	2.51%	1.98%	2.31%	2.63%	2.85%	3.17%
Dividend per Share ²	0.32	0.32	0.32	1.12	1.44	1.8	2.084	2.368
Rate of return	0.34%	0.38%	0.25%	0.67%	0.47%	0.56%	0.64%	0.73%
EPS ²	-6.16	-0.06	8.36	6.09	8.05	8.535	9.689	10.91
Distribution rate	-5.19%	-533%	3.83%	18.4%	17.9%	21.1%	21.5%	21.7%
Net sales ¹	74,196	76,555	67,954	35,121	42,322	50,306	55,810	60,840
EBITDA ¹	8,787	10,000	8,205	8,437	10,275	12,080	13,618	15,245
EBIT ¹	5,778	6,456	6,126	7,253	9,055	10,851	12,294	13,725
Net income ¹	-3,562	-64	9,186	6,670	8,704	9,104	10,064	11,117
Net Debt ¹	19,415	15,088	3,997	5,654	8,102	8,502	9,332	9,567
Reference price ²	94.47	83.79	127.63	166.79	308.03	323.66	323.66	323.66
Nbr of stocks (in thousands)	1,097,663	1,092,668	1,088,386	1,082,294	1,054,814	1,037,563	-	-
Announcement Date	25/1/22	24/1/23	23/1/24	23/1/25	22/1/26	-	-	-

¹USD in Million²USD

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.($)
GE AEROSPACE	37.92x	6.84x	28.5x	0.56%	336B
RTX CORPORATION	32.79x	3.05x	18.12x	1.45%	266B
ROLLS-ROYCE HOLDINGS PLC	34.07x	5.01x	21.08x	1%	163B
LOCKHEED MARTIN CORPORATION	17.21x	1.67x	11.99x	2.67%	121B
GENERAL DYNAMICS CORPORATION	20.95x	1.77x	14.52x	1.77%	96.15B
NORTHROP GRUMMAN CORPORATION	17.88x	1.87x	13.31x	1.87%	73.73B
BAE SYSTEMS PLC	24.28x	1.76x	12.32x	2.09%	72.69B
RHEINMETALL AG	29.03x	3.18x	13.98x	1.42%	53.66B
Average	26.77x	3.15x	16.73x	1.6%	147.84B
Weighted average by Cap.	30.24x	4.01x	19.71x	1.35%