|
Market Closed -
Börse Stuttgart
05:56:01 13/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 39.15 EUR | +1.69% |
|
-1.89% | +36.19% |
| 12/08 | Leonardo DRS, Space42 Sign MoU to Advance UAE National Security Mission Systems | MT |
| 12/08 | Space42, Leonardo Sign MoU for Secure Satellite Connectivity Collaboration | MT |
Company Valuation: Leonardo DRS, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,325 | 5,258 | 8,543 | 9,069 | 12,055 | - | - |
| Change | - | 58.12% | 62.47% | 6.16% | 32.93% | - | - |
| Enterprise Value (EV) 1 | 3,325 | 5,197 | 8,310 | 8,769 | 11,634 | 11,466 | 11,264 |
| Change | - | 56.29% | 59.9% | 5.53% | 32.67% | -1.44% | -1.76% |
| P/E | 6.8x | 31.3x | 40.4x | 33.1x | 34.5x | 32.1x | 28.6x |
| PBR | - | 2.26x | 3.35x | 3.32x | 4.1x | 3.8x | 3.51x |
| PEG | - | -0.5x | 1.6x | 1.2x | 1.3x | 4.24x | 2.3x |
| Capitalization / Revenue | 1.23x | 1.86x | 2.64x | 2.49x | 3.05x | 2.86x | 2.71x |
| EV / Revenue | 1.23x | 1.84x | 2.57x | 2.4x | 2.95x | 2.72x | 2.53x |
| EV / EBITDA | 10.5x | 16x | 20.8x | 19.4x | 21.8x | 19.4x | 17.6x |
| EV / EBIT | 5.93x | 22.5x | 28.4x | 25.2x | 26.3x | 23.4x | 20.6x |
| EV / FCF | -104x | 35.8x | 44.7x | 38.6x | 41.3x | 34.9x | 29.6x |
| FCF Yield | -0.96% | 2.79% | 2.24% | 2.59% | 2.42% | 2.86% | 3.38% |
| Dividend per Share 2 | - | - | - | 0.36 | 0.3622 | 0.3965 | 0.4319 |
| Rate of return | - | - | - | 1.06% | 0.8% | 0.88% | 0.96% |
| EPS 2 | 1.88 | 0.64 | 0.8 | 1.03 | 1.309 | 1.408 | 1.582 |
| Distribution rate | - | - | - | 35% | 27.7% | 28.2% | 27.3% |
| Net sales 1 | 2,693 | 2,826 | 3,234 | 3,648 | 3,947 | 4,216 | 4,453 |
| EBITDA 1 | 318 | 324 | 400 | 453 | 534.1 | 590 | 641.2 |
| EBIT 1 | 561 | 231 | 293 | 348 | 442.9 | 489.2 | 546.4 |
| Net income 1 | 405 | 168 | 213 | 278 | 352.3 | 382.2 | 446 |
| Net Debt 1 | - | -61 | -233 | -300 | -421.9 | -589.6 | -791.9 |
| Reference price 2 | 12.78 | 20.04 | 32.31 | 34.09 | 45.17 | 45.17 | 45.17 |
| Nbr of stocks (in thousands) | 260,187 | 262,370 | 264,397 | 266,027 | 266,892 | - | - |
| Announcement Date | 28/3/23 | 27/2/24 | 20/2/25 | 24/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 43.27x | 7.77x | 32.27x | 0.49% | 382B | |
| 36.98x | 3.42x | 20.12x | 1.28% | 302B | |
| 37.92x | 5.35x | 22.97x | 0.93% | 172B | |
| 19.62x | 1.88x | 13.5x | 2.34% | 138B | |
| 23.05x | 1.95x | 15.93x | 1.61% | 106B | |
| 28.68x | 2.04x | 14.37x | 1.78% | 85.31B | |
| 19.84x | 2.06x | 14.63x | 1.69% | 81.78B | |
| 33.98x | 3.68x | 16.29x | 1.24% | 61.51B | |
| 23.72x | 2.6x | 14.29x | 1.75% | 53.26B | |
| Average | 29.67x | 3.42x | 18.26x | 1.46% | 153.46B | |
| Weighted average by Cap. | 33.86x | 4.41x | 21.78x | 1.22% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DRS Stock
- 2VZ Stock
- Valuation Leonardo DRS, Inc.
Select your edition
All financial news and data tailored to specific country editions
