Valuation Airbus SE

Equities

Real-time Euronext Paris Other stock markets 01:41:35 20/05/2026 pm IST			5-day change	1st Jan Change
166.98 ^EUR	-1.25%		-3.71%	-15.83%

01:25pm	Airbus CEO says FCAS project working well outside the core fighter	RE
19/05	Airbus Reportedly Tells Staff to Cut Spending by 10%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	88,298	87,427	1,10,311	1,22,180	1,56,613	1,33,120	-	-
Change	-	-0.99%	26.18%	10.76%	28.18%	-15%	-	-
Enterprise Value (EV) ¹	80,655	81,950	1,05,337	1,33,933	1,44,442	1,19,303	1,15,806	1,11,102
Change	-	1.61%	28.54%	27.15%	7.85%	-17.4%	-2.93%	-4.06%
P/E ratio	21x	20.6x	29.1x	28.9x	30.1x	23.1x	19.6x	15.8x
PBR	9.33x	6.75x	6.22x	6.22x	5.98x	4.52x	3.91x	3.35x
PEG	-	27.6x	-2.6x	2.5x	1.3x	2.1x	1.1x	0.7x
Capitalization / Revenue	1.69x	1.49x	1.69x	1.76x	2.13x	1.66x	1.48x	1.33x
EV / Revenue	1.55x	1.39x	1.61x	1.93x	1.97x	1.48x	1.29x	1.11x
EV / EBITDA	11.2x	9.82x	13x	16.3x	14.1x	11x	9.34x	7.52x
EV / EBIT	16.6x	14.6x	18x	25x	20.3x	15.9x	12.8x	9.99x
EV / FCF	22.9x	21.4x	24x	30x	35.8x	28x	20x	14.5x
FCF Yield	4.36%	4.67%	4.16%	3.33%	2.79%	3.57%	5%	6.91%
Dividend per Share ²	1.5	1.8	1.8	2	3.2	3.325	3.904	4.814
Rate of return	1.33%	1.62%	1.29%	1.29%	1.61%	1.97%	2.31%	2.85%
EPS ²	5.36	5.4	4.8	5.36	6.6	7.33	8.645	10.68
Distribution rate	28%	33.3%	37.5%	37.3%	48.5%	45.4%	45.2%	45.1%
Net sales ¹	52,149	58,763	65,446	69,230	73,420	80,426	89,727	1,00,035
EBITDA ¹	7,190	8,343	8,080	8,207	10,261	10,846	12,402	14,772
EBIT ¹	4,865	5,627	5,838	5,354	7,128	7,505	9,013	11,118
Net income ¹	4,213	4,247	3,789	4,232	5,221	5,758	6,806	8,339
Net Debt ¹	-7,643	-5,477	-4,974	11,753	-12,171	-13,817	-17,314	-22,019
Reference price ²	112.36	111.02	139.78	154.78	198.40	169.10	169.10	169.10
Nbr of stocks (in thousands)	7,85,848	7,87,488	7,89,177	7,89,377	7,89,380	7,87,228	-	-
Announcement Date	17/02/22	16/02/23	15/02/24	20/02/25	19/02/26	-	-	-

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	23.07x	1.48x	11x	1.97%	15TCr
BOEING	459x	1.96x	43.77x	-.--%	17TCr
LOCKHEED MARTIN CORPORATION	17.63x	1.71x	12.08x	2.64%	12TCr
DASSAULT AVIATION	19.04x	1.48x	12.5x	1.92%	2.51TCr
TEXTRON INC.	15.82x	1.1x	9.28x	0.09%	1.53TCr
JOBY AVIATION, INC.	-12.14x	88.65x	-14.41x	-.--%	983.64Cr
EMBRAER S.A.	17.08x	1.09x	8.85x	2.37%	966.11Cr
BETA TECHNOLOGIES, INC.	-6.96x	59.35x	-6.22x	-.--%	336.9Cr
CIRRUS AIRCRAFT LIMITED	8.65x	-	-	2.95%	148.85Cr
Average	60.13x	19.60x	9.61x	1.33%	5.67TCr
Weighted average by Cap.	165.18x	3.75x	21.56x	1.37%