Valuation Safran London S.E.

Stocks

Market Closed - London S.E. Other stock markets 01:30:00 20/06/26 am AEST			5-day change	1st Jan Change
331.10 ^EUR	-0.57%		+8.17%	+11.33%

18/06	Airbus and Armenia Sign Contract for Six H145 Helicopters
17/06	Safran Innovates in Defense and Evolves Its Board

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,891	49,905	66,595	88,393	124,127	136,571	-	-
Change	-	8.75%	33.44%	32.73%	40.43%	10.03%	-	-
Enterprise Value (EV) ¹	47,435	49,891	66,221	86,655	122,389	132,897	130,858	128,339
Change	-	5.18%	32.73%	30.86%	41.24%	8.59%	-1.53%	-1.93%
P/E	1,077x	-20.3x	19.8x	-133x	17.3x	34.4x	27.3x	24.7x
PBR	3.58x	4.77x	5.94x	8.77x	8.38x	8.72x	7.61x	6.57x
PEG	-	0x	-0x	1x	-0x	-0.8x	1.1x	2.3x
Capitalization / Revenue	3.01x	2.62x	2.87x	3.24x	3.96x	3.82x	3.49x	3.21x
EV / Revenue	3.11x	2.62x	2.85x	3.17x	3.91x	3.72x	3.34x	3.02x
EV / EBITDA	17.1x	13.6x	14.4x	16x	17.4x	17.3x	15.4x	13.8x
EV / EBIT	26.3x	20.7x	20.9x	21x	23.5x	21.4x	18.9x	16.7x
EV / FCF	28.2x	18.7x	22.5x	27.2x	31.2x	29.1x	26.2x	23x
FCF Yield	3.54%	5.34%	4.45%	3.68%	3.2%	3.43%	3.82%	4.35%
Dividend per Share ²	0.5	1.35	1.35	2.9	3.35	4.009	4.874	5.451
Rate of return	0.46%	1.15%	0.85%	1.37%	1.13%	1.22%	1.48%	1.65%
EPS ²	0.1	-5.76	8.07	-1.6	17.17	9.587	12.05	13.33
Distribution rate	500%	-23.4%	16.7%	-181%	19.5%	41.8%	40.4%	40.9%
Net sales ¹	15,257	19,035	23,199	27,317	31,329	35,746	39,147	42,559
EBITDA ¹	2,778	3,667	4,599	5,413	7,015	7,687	8,497	9,280
EBIT ¹	1,805	2,408	3,166	4,119	5,197	6,196	6,929	7,670
Net income ¹	43	-2,459	3,444	-667	7,177	3,984	4,924	5,519
Net Debt ¹	1,544	-14	-374	-1,738	-1,738	-3,675	-5,713	-8,233
Reference price ²	107.66	116.92	159.46	212.10	297.40	329.40	329.40	329.40
Nbr of stocks (in thousands)	426,262	426,828	417,625	416,751	417,373	414,606	-	-
Announcement Date	24/2/22	17/2/23	15/2/24	14/2/25	12/2/26	-	-	-

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.($)
HOWMET AEROSPACE INC.	53.41x	11.71x	36.72x	0.19%	111B
TRANSDIGM GROUP INC.	37.83x	10.02x	19.16x	1.25%	74.3B
HEICO CORPORATION	55.96x	7.86x	27.92x	0.07%	39.52B
CURTISS-WRIGHT CORPORATION	51.1x	7.63x	33.82x	0.14%	28.52B
MTU AERO ENGINES AG	19.17x	2x	10.44x	1.39%	20.53B
AECC AVIATION POWER CO.,LTD	177.36x	-	-	-	15.37B
STANDARDAERO, INC.	23.59x	1.72x	12.42x	-.--%	9.23B
AVIC AIRBORNE SYSTEMS CO., LTD.	44.82x	-	-	-	7.81B
MDA SPACE LTD.	71.22x	4.36x	22.67x	-	5.79B
Average	59.39x	6.47x	23.31x	0.51%	34.68B
Weighted average by Cap.	52.90x	9.19x	27.79x	0.53%