Valuation BAE Systems plc

Equities

Market Closed - London S.E. Other stock markets 09:05:10 08/05/2026 pm IST			5-day change	1st Jan Change
1,933.80 ^GBX	-2.91%		-4.95%	+12.82%

08/05	Stocks drift lower as Middle East tension simmers	AN
08/05	Stocks down, oil rises as US-Iran tensions flare	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	17,381	26,285	33,599	34,267	51,026	57,765	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	13.21%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	62,996	62,473	61,891
Change	-	44.86%	27.4%	14.08%	37.67%	11.22%	-0.83%	-0.93%
P/E ratio	10.1x	17x	18.4x	17.9x	25.2x	24.7x	21.6x	19.4x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	4.64x	4.2x	3.88x
PEG	-	-2.21x	0.9x	2.92x	4.14x	1.6x	1.5x	1.7x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.74x	1.61x	1.49x
EV / Revenue	0.92x	1.22x	1.43x	1.45x	1.85x	1.9x	1.74x	1.6x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	13.5x	12.3x	11.3x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	17.3x	15.6x	14.2x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	29.5x	24.1x	21.1x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.39%	4.14%	4.73%
Dividend per Share ²	0.251	0.27	0.3	0.33	0.363	0.3948	0.4416	0.4991
Rate of return	4.57%	3.15%	2.7%	2.87%	2.12%	2.04%	2.28%	2.58%
EPS ²	0.547	0.505	0.604	0.641	0.68	0.7824	0.8948	0.9981
Distribution rate	45.9%	53.5%	49.7%	51.5%	53.4%	50.5%	49.4%	50%
Net sales ¹	21,310	23,256	25,284	28,335	30,662	33,216	35,816	38,672
EBITDA ¹	2,925	3,246	3,469	4,112	4,495	4,661	5,088	5,462
EBIT ¹	2,205	2,479	2,682	3,015	3,322	3,638	4,001	4,359
Net income ¹	1,758	1,591	1,857	1,956	2,062	2,320	2,659	3,000
Net Debt ¹	2,160	2,023	2,464	6,875	5,613	5,231	4,708	4,127
Reference price ²	5.50	8.56	11.10	11.48	17.14	19.34	19.34	19.34
Nbr of stocks (in thousands)	31,61,416	30,70,678	30,25,615	29,83,629	29,77,003	29,87,100	-	-
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	24.72x	1.9x	13.52x	2.04%	7.87TCr
GE AEROSPACE	36.9x	6.55x	27.15x	0.61%	31TCr
RTX CORPORATION	30.66x	2.81x	16.56x	1.63%	24TCr
ROLLS-ROYCE HOLDINGS PLC	32.4x	4.34x	19.82x	1%	14TCr
GENERAL DYNAMICS CORPORATION	20.81x	1.75x	14.37x	1.84%	9.36TCr
NORTHROP GRUMMAN CORPORATION	19.65x	1.97x	13.98x	1.77%	7.81TCr
RHEINMETALL AG	34.52x	3.82x	17.1x	1.3%	6.67TCr
ROCKET LAB CORPORATION	-389.73x	67.36x	-1157.93x	-.--%	6.1TCr
L3HARRIS TECHNOLOGIES, INC.	25.82x	2.74x	15.24x	1.65%	5.58TCr
HANWHA AEROSPACE CO., LTD.	29.72x	2.42x	13.94x	0.54%	4.6TCr
Average	-13.45x	9.57x	-100.63x	1.24%	11.64TCr
Weighted average by Cap.	8.51x	7.21x	-42.49x	1.19%