Valuation Dassault Aviation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 05:07:21 22/07/2026 pm IST			5-day change	1st Jan Change
285.70 ^EUR	+1.53%		-0.21%	+5.06%

11:44am	Tech set to drive markets forward again
09:46am	EMEA Morning Briefing : Markets Await Tech Earnings	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	21,998	-	-
Change	-	66.59%	7.57%	8.69%	39.17%	2.71%	-	-
Enterprise Value (EV) ¹	3,150	9,416	7,050	7,142	12,181	13,168	13,832	14,525
Change	-	198.9%	-25.13%	1.31%	70.56%	8.1%	5.05%	5.01%
P/E	13x	18.4x	20.9x	16.7x	21.9x	19.5x	15.9x	13.5x
PBR	1.5x	2.18x	2.47x	2.44x	3.21x	3x	2.63x	2.4x
PEG	-	1x	-36.03x	0.4x	3.49x	1.2x	0.7x	0.8x
Capitalization / Revenue	1.09x	1.9x	2.95x	2.47x	2.89x	2.53x	2.25x	1.91x
EV / Revenue	0.43x	1.36x	1.47x	1.15x	1.64x	1.51x	1.42x	1.26x
EV / EBITDA	4.64x	12.6x	13.5x	10.1x	14.5x	13.1x	11.7x	9.88x
EV / EBIT	5.98x	16.5x	20.2x	13.8x	19.2x	16.7x	14.5x	11.9x
EV / FCF	2.11x	1.91x	-6.92x	4.65x	7.37x	-32.1x	-14.7x	17.7x
FCF Yield	47.3%	52.4%	-14.4%	21.5%	13.6%	-3.11%	-6.79%	5.65%
Dividend per Share ²	2.49	3	3.37	4.72	4.78	5.245	6.259	7.54
Rate of return	2.62%	1.9%	1.88%	2.39%	1.75%	1.85%	2.21%	2.66%
EPS ²	7.28	8.62	8.57	11.78	12.52	14.52	17.88	20.99
Distribution rate	34.2%	34.8%	39.3%	40.1%	38.2%	36.1%	35%	35.9%
Net sales ¹	7,246	6,929	4,801	6,230	7,420	8,697	9,760	11,538
EBITDA ¹	678.6	746.8	523.6	705.4	840.9	1,005	1,183	1,471
EBIT ¹	527	572.3	349.2	519.3	634.8	789.6	957.1	1,221
Net income ¹	605.4	716.2	693.4	923.8	977.4	1,165	1,413	1,635
Net Debt ¹	-4,751	-3,747	-7,109	-8,248	-9,236	-8,830	-8,166	-7,473
Reference price ²	95.00	158.20	179.20	197.20	273.80	283.60	283.60	283.60
Nbr of stocks (in thousands)	83,177	83,207	79,013	78,041	78,222	77,567	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AIRBUS SE	26.21x	1.73x	12.91x	1.74%	17TCr
BOEING	662.29x	1.88x	41.88x	-.--%	16TCr
TEXTRON INC.	16.26x	1.12x	9.62x	0.09%	1.57TCr
EMBRAER S.A.	20.47x	1.32x	10.95x	1.98%	1.16TCr
JOBY AVIATION, INC.	-9.37x	60.78x	-9.99x	-.--%	753.47Cr
BETA TECHNOLOGIES, INC.	-9.17x	85.92x	-8.87x	-.--%	451.13Cr
CIRRUS AIRCRAFT LIMITED	10.89x	-	-	2.33%	188.65Cr
EVE HOLDING, INC.	-3.29x	-	-3.7x	-.--%	85Cr
Average	89.29x	25.46x	7.54x	0.77%	4.73TCr
Weighted average by Cap.	295.78x	3.95x	24.38x	0.88%