Valuation Airbus SE

Equities

Market Closed - Euronext Paris Other stock markets 10:25:00 23/01/2026 pm IST			After hours 02:29:59 am
206.80 ^EUR	+0.02%		207.10	+0.15%

09:22pm	Airbus nears deal to sell around 100 A220 jets to AirAsia, sources say	RE
08:34pm	Adani, Embraer to announce pact next week to assemble civil aircraft in India, source says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	70,321	88,298	87,427	1,10,311	1,22,180	1,63,204	1,63,204	-
Change	-	25.56%	-0.99%	26.18%	10.76%	33.58%	0%	-
Enterprise Value (EV) ¹	66,009	80,655	81,950	1,05,337	1,33,933	1,50,746	1,47,557	1,43,337
Change	-	22.19%	1.61%	28.54%	27.15%	12.55%	-2.12%	-2.86%
P/E ratio	-61.9x	21x	20.6x	29.1x	28.9x	33x	25.9x	21.5x
PBR	10.9x	9.33x	6.75x	6.22x	6.22x	7.31x	6.12x	5.14x
PEG	-	-0x	27.6x	-2.6x	2.5x	1.9x	1x	1x
Capitalization / Revenue	1.41x	1.69x	1.49x	1.69x	1.76x	2.21x	1.95x	1.74x
EV / Revenue	1.32x	1.55x	1.39x	1.61x	1.93x	2.04x	1.77x	1.53x
EV / EBITDA	14.5x	11.2x	9.82x	13x	16.3x	15.4x	13x	10.8x
EV / EBIT	38.7x	16.6x	14.6x	18x	25x	21.5x	17.5x	14.1x
EV / FCF	-9.19x	22.9x	21.4x	24x	30x	35.5x	25.5x	19.7x
FCF Yield	-10.9%	4.36%	4.67%	4.16%	3.33%	2.82%	3.93%	5.09%
Dividend per Share ²	-	1.5	1.8	1.8	2	2.643	3.171	3.903
Rate of return	-	1.33%	1.62%	1.29%	1.29%	1.28%	1.53%	1.89%
EPS ²	-1.45	5.36	5.4	4.8	5.36	6.273	7.979	9.63
Distribution rate	-	28%	33.3%	37.5%	37.3%	42.1%	39.7%	40.5%
Net sales ¹	49,912	52,149	58,763	65,446	69,230	73,850	83,552	93,871
EBITDA ¹	4,537	7,190	8,343	8,080	8,207	9,801	11,314	13,217
EBIT ¹	1,706	4,865	5,627	5,838	5,354	7,011	8,427	10,148
Net income ¹	-1,133	4,213	4,247	3,789	4,232	4,985	6,341	7,602
Net Debt ¹	-4,312	-7,643	-5,477	-4,974	11,753	-12,458	-15,647	-19,867
Reference price ²	89.78	112.36	111.02	139.78	154.78	206.75	206.75	206.75
Nbr of stocks (in thousands)	7,83,254	7,85,848	7,87,488	7,89,177	7,89,377	7,89,380	7,89,380	-
Announcement Date	18/02/21	17/02/22	16/02/23	15/02/24	20/02/25	-	-	-

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	32.96x	2.04x	15.38x	1.28%	19TCr
BOEING	-30.82x	2.47x	-110.41x	-.--%	19TCr
LOCKHEED MARTIN CORPORATION	27.7x	2.08x	16.75x	2.24%	14TCr
DASSAULT AVIATION	27.79x	2.25x	20.1x	1.35%	2.95TCr
TEXTRON INC.	18.19x	1.3x	10.72x	0.08%	1.69TCr
EMBRAER S.A.	31.41x	1.84x	15.89x	1.63%	1.39TCr
JOBY AVIATION, INC.	-12.06x	320.5x	-23.59x	-.--%	1.33TCr
BETA TECHNOLOGIES, INC.	-4.57x	133.46x	-13.98x	-	576.7Cr
AVICOPTER PLC	51.6x	-	-	0.52%	455.07Cr
CIRRUS AIRCRAFT LIMITED	19.66x	-	-	1.16%	284.21Cr
Average	16.18x	58.24x	-8.64x	0.92%	6.07TCr
Weighted average by Cap.	9.73x	10.48x	-25.42x	1.04%