Valuation BAE Systems plc

Stocks

Real-time Estimate Cboe Europe 01:47:46 21/10/2026 pm IST			5-day change	1st Jan Change
1,937.00 ^GBX	-0.51%		+1.82%	+12.81%

20/10	The Dip That Keeps On Dipping
20/10	BAE Systems signs Pentagon agreement to produce up to 25,000 interceptors a year

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,381	26,285	33,599	34,267	51,026	55,071	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	7.93%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	59,854	59,240	58,332
Change	-	44.86%	27.4%	14.08%	37.67%	5.68%	-1.03%	-1.53%
P/E	10.1x	17x	18.4x	17.9x	25.2x	25.2x	21.7x	19.2x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	4.68x	4.34x	4.02x
PEG	-	-2.21x	0.9x	2.92x	4.14x	1.8x	1.4x	1.4x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.66x	1.52x	1.41x
EV / Revenue	0.92x	1.22x	1.43x	1.45x	1.85x	1.8x	1.64x	1.49x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	12.6x	11.4x	10.3x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	16.3x	14.5x	13x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	25.5x	22.6x	19.7x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.92%	4.42%	5.08%
Dividend per Share ²	0.251	0.27	0.3	0.33	0.363	0.3979	0.4489	0.5026
Rate of return	4.57%	3.15%	2.7%	2.87%	2.12%	2.04%	2.31%	2.58%
EPS ²	0.547	0.505	0.604	0.641	0.68	0.7738	0.8969	1.016
Distribution rate	45.9%	53.5%	49.7%	51.5%	53.4%	51.4%	50.1%	49.5%
Net sales ¹	21,310	23,256	25,284	28,335	30,662	33,221	36,227	39,176
EBITDA ¹	2,925	3,246	3,469	4,112	4,495	4,756	5,201	5,646
EBIT ¹	2,205	2,479	2,682	3,015	3,322	3,682	4,097	4,503
Net income ¹	1,758	1,591	1,857	1,956	2,062	2,272	2,599	2,903
Net Debt ¹	2,160	2,023	2,464	6,875	5,613	4,783	4,168	3,260
Reference price ²	5.50	8.56	11.10	11.48	17.14	19.47	19.47	19.47
Nbr of stocks (in thousands)	31,61,416	30,70,678	30,25,615	29,83,629	29,77,003	28,28,530	-	-
Announcement Date	24/02/22	23/02/23	21/02/24	19/02/25	18/02/26	-	-	-

¹GBP in Million²GBP

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.($)
BAE SYSTEMS PLC	25.16x	1.8x	12.59x	2.04%	7.37TCr
GE AEROSPACE	35.3x	6.31x	26.32x	0.61%	31TCr
RTX CORPORATION	31.6x	2.98x	17.46x	1.48%	26TCr
AIRBUS SE	26.09x	1.74x	12.87x	1.75%	17TCr
BOEING	-517.41x	1.78x	40.76x	-.--%	15TCr
ROLLS-ROYCE HOLDINGS PLC	30.87x	4.52x	18.88x	1.11%	15TCr
SAFRAN	31.35x	3.43x	15.55x	1.32%	15TCr
LOCKHEED MARTIN CORPORATION	18.04x	1.74x	12.45x	2.55%	13TCr
GENERAL DYNAMICS CORPORATION	20.26x	1.72x	14.05x	1.84%	9.31TCr
HOWMET AEROSPACE INC.	38.41x	8.68x	26.94x	0.25%	8.44TCr
Average	-26.03x	3.47x	19.79x	1.3%	15.63TCr
Weighted average by Cap.	-22.94x	3.65x	20.58x	1.21%