|
Market Closed -
London S.E.
09:05:23 22/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1,930.50 GBX | +0.65% |
|
-0.16% | +12.63% |
| 10:44am | UK Stocks-Factors to watch on October 22 | RE |
| 21/10 | BAE Systems Expands Advanced Manufacturing Capabilities With Purchase Of Production Facility In Weld County, Colorado | CI |
Company Valuation: BAE Systems plc
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 | 54,605 | - | - |
| Change | - | 51.22% | 27.83% | 1.99% | 48.91% | 7.01% | - | - |
| Enterprise Value (EV) 1 | 19,541 | 28,308 | 36,063 | 41,142 | 56,639 | 59,388 | 58,773 | 57,865 |
| Change | - | 44.86% | 27.4% | 14.08% | 37.67% | 4.85% | -1.03% | -1.55% |
| P/E | 10.1x | 17x | 18.4x | 17.9x | 25.2x | 25x | 21.6x | 19x |
| PBR | 2.36x | 2.35x | 3.21x | 2.98x | 4.36x | 4.64x | 4.31x | 3.99x |
| 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 | 1.64x | 1.51x | 1.39x |
| EV / Revenue | 0.92x | 1.22x | 1.43x | 1.45x | 1.85x | 1.79x | 1.62x | 1.48x |
| EV / EBITDA | 6.68x | 8.72x | 10.4x | 10x | 12.6x | 12.5x | 11.3x | 10.2x |
| EV / EBIT | 8.86x | 11.4x | 13.4x | 13.6x | 17x | 16.1x | 14.3x | 12.9x |
| EV / FCF | 10.5x | 13.2x | 13.9x | 16.4x | 26.2x | 25.3x | 22.5x | 19.5x |
| FCF Yield | 9.54% | 7.58% | 7.19% | 6.09% | 3.81% | 3.96% | 4.45% | 5.13% |
| 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% | 2.06% | 2.32% | 2.6% |
| 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 | 19.33 | 19.33 | 19.33 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.98x | 1.79x | 12.5x | 2.06% | 7.32TCr | |
| 33.92x | 6.22x | 25.57x | 0.61% | 31TCr | |
| 30.66x | 2.94x | 17.12x | 1.51% | 26TCr | |
| 26.79x | 1.79x | 13.25x | 1.71% | 18TCr | |
| -522.33x | 1.79x | 41.1x | -.--% | 15TCr | |
| 30.98x | 4.53x | 18.95x | 1.1% | 15TCr | |
| 31.45x | 3.44x | 15.6x | 1.31% | 15TCr | |
| 18.13x | 1.75x | 12.51x | 2.54% | 13TCr | |
| 20.28x | 1.72x | 14.06x | 1.84% | 9.31TCr | |
| 37.78x | 8.55x | 26.51x | 0.25% | 8.3TCr | |
| Average | -26.74x | 3.45x | 19.72x | 1.29% | 15.63TCr | |
| Weighted average by Cap. | -24.34x | 3.61x | 20.42x | 1.22% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BA. Stock
- Valuation BAE Systems plc
Select your edition
All financial news and data tailored to specific country editions
