Valuation Dassault Aviation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 08:54:24 23/07/2026 pm IST			5-day change	1st Jan Change
342.79 ^USD	+3.47%		+6.59%	+9.19%

04:36pm	Berenberg Revises Dassault Aviation Estimates, Price Target After 'Stellar' H1	MT
23/07	European Midday Briefing : Oil Hits $98 a Barrel, Shares Fall Ahead of ECB Decision	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,902	13,163	14,159	15,390	21,417	23,469	-	-
Change	-	66.59%	7.57%	8.69%	39.17%	9.58%	-	-
Enterprise Value (EV) ¹	3,150	9,416	7,050	7,142	12,181	14,652	15,033	15,720
Change	-	198.9%	-25.13%	1.31%	70.56%	20.28%	2.6%	4.57%
P/E	13x	18.4x	20.9x	16.7x	21.9x	21.4x	17.2x	14.7x
PBR	1.5x	2.18x	2.47x	2.44x	3.21x	3.24x	2.88x	2.57x
PEG	-	1x	-36.03x	0.4x	3.49x	1.6x	0.7x	0.9x
Capitalization / Revenue	1.09x	1.9x	2.95x	2.47x	2.89x	2.68x	2.41x	2.05x
EV / Revenue	0.43x	1.36x	1.47x	1.15x	1.64x	1.67x	1.54x	1.37x
EV / EBITDA	4.64x	12.6x	13.5x	10.1x	14.5x	14.1x	12.7x	10.7x
EV / EBIT	5.98x	16.5x	20.2x	13.8x	19.2x	17.6x	15.5x	12.7x
EV / FCF	2.11x	1.91x	-6.92x	4.65x	7.37x	214x	-21.9x	31.2x
FCF Yield	47.3%	52.4%	-14.4%	21.5%	13.6%	0.47%	-4.57%	3.21%
Dividend per Share ²	2.49	3	3.37	4.72	4.78	5.2	6.297	7.595
Rate of return	2.62%	1.9%	1.88%	2.39%	1.75%	1.71%	2.07%	2.49%
EPS ²	7.28	8.62	8.57	11.78	12.52	14.21	17.69	20.72
Distribution rate	34.2%	34.8%	39.3%	40.1%	38.2%	36.6%	35.6%	36.6%
Net sales ¹	7,246	6,929	4,801	6,230	7,420	8,769	9,749	11,472
EBITDA ¹	678.6	746.8	523.6	705.4	840.9	1,037	1,182	1,469
EBIT ¹	527	572.3	349.2	519.3	634.8	831.2	967.1	1,233
Net income ¹	605.4	716.2	693.4	923.8	977.4	1,099	1,410	1,632
Net Debt ¹	-4,751	-3,747	-7,109	-8,248	-9,236	-8,817	-8,436	-7,749
Reference price ²	95.00	158.20	179.20	197.20	273.80	304.60	304.60	304.60
Nbr of stocks (in thousands)	83,177	83,207	79,013	78,041	78,222	77,047	-	-
Announcement Date	04/03/22	09/03/23	06/03/24	05/03/25	04/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AIRBUS SE	27.63x	1.83x	13.63x	1.66%	18TCr
BOEING	991.38x	1.92x	42.68x	-.--%	16TCr
TEXTRON INC.	16.74x	1.15x	9.88x	0.09%	1.62TCr
EMBRAER S.A.	20.62x	1.33x	11.03x	1.96%	1.17TCr
JOBY AVIATION, INC.	-9.23x	59.74x	-9.82x	-.--%	741.67Cr
BETA TECHNOLOGIES, INC.	-8.62x	79.36x	-8.2x	-.--%	423.9Cr
CIRRUS AIRCRAFT LIMITED	10.77x	-	-	2.35%	186.62Cr
EVE HOLDING, INC.	-3.25x	-	-3.66x	-.--%	84Cr
Average	130.75x	24.22x	7.93x	0.76%	4.88TCr
Weighted average by Cap.	433.08x	3.78x	25.01x	0.85%