Valuation BAE Systems plc

Stocks

Real-time Estimate Cboe Europe 07:38:13 14/09/2026 pm IST			5-day change	1st Jan Change
1,936.75 ^GBX	+2.04%		-0.46%	+13.07%

12:26pm	GlobalData warns on earnings; MP Evans lifts payout	AN
11:29am	FTSE 100 to rise but European peers to fall	AN

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	53,748	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	5.34%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	58,531	57,917	57,008
Change	-	44.86%	27.4%	14.08%	37.67%	3.34%	-1.05%	-1.57%
P/E	10.1x	17x	18.4x	17.9x	25.2x	24.8x	21.3x	18.8x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	4.53x	4.2x	3.87x
PEG	-	-2.21x	0.9x	2.92x	4.14x	2x	1.3x	1.4x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.62x	1.48x	1.37x
EV / Revenue	0.92x	1.22x	1.43x	1.45x	1.85x	1.76x	1.6x	1.46x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	12.3x	11.1x	10.1x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	15.9x	14.2x	12.7x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	25.6x	22.2x	19.4x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.91%	4.5%	5.16%
Dividend per Share ²	0.251	0.27	0.3	0.33	0.363	0.3967	0.4469	0.5014
Rate of return	4.57%	3.15%	2.7%	2.87%	2.12%	2.09%	2.35%	2.64%
EPS ²	0.547	0.505	0.604	0.641	0.68	0.7664	0.8917	1.008
Distribution rate	45.9%	53.5%	49.7%	51.5%	53.4%	51.8%	50.1%	49.7%
Net sales ¹	21,310	23,256	25,284	28,335	30,662	33,180	36,216	39,155
EBITDA ¹	2,925	3,246	3,469	4,112	4,495	4,750	5,195	5,644
EBIT ¹	2,205	2,479	2,682	3,015	3,322	3,679	4,090	4,493
Net income ¹	1,758	1,591	1,857	1,956	2,062	2,254	2,582	2,880
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	18.98	18.98	18.98
Nbr of stocks (in thousands)	31,61,416	30,70,678	30,25,615	29,83,629	29,77,003	28,31,835	-	-
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	24.28x	1.76x	12.32x	2.09%	7.27TCr
GE AEROSPACE	37.92x	6.84x	28.5x	0.56%	34TCr
RTX CORPORATION	32.79x	3.05x	18.12x	1.45%	27TCr
ROLLS-ROYCE HOLDINGS PLC	34.07x	5.01x	21.08x	1%	16TCr
LOCKHEED MARTIN CORPORATION	17.21x	1.67x	11.99x	2.67%	12TCr
GENERAL DYNAMICS CORPORATION	20.95x	1.77x	14.52x	1.77%	9.61TCr
NORTHROP GRUMMAN CORPORATION	17.88x	1.87x	13.31x	1.87%	7.37TCr
RHEINMETALL AG	29.03x	3.18x	13.98x	1.42%	5.37TCr
L3HARRIS TECHNOLOGIES, INC.	20.56x	2.27x	12.53x	2.02%	4.57TCr
Average	26.08x	3.05x	16.26x	1.65%	13.65TCr
Weighted average by Cap.	29.88x	3.94x	19.45x	1.37%