|
Real-time Estimate
Tradegate
06:37:09 01/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 281.50 EUR | -1.09% |
|
-5.39% | +4.54% |
| 27/08 | French security chief sees new threats after Leipzig drone attack | RE |
| 14/08 | Software stocks surge on reports of possible Workday deal (update) | FW |
Company Valuation: Dassault Aviation
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 | 21,866 | - | - |
| Change | - | 66.59% | 7.57% | 8.69% | 39.17% | 2.1% | - | - |
| Enterprise Value (EV) 1 | 3,150 | 9,416 | 7,050 | 7,142 | 12,181 | 12,834 | 13,498 | 13,960 |
| Change | - | 198.9% | -25.13% | 1.31% | 70.56% | 5.36% | 5.17% | 3.43% |
| P/E | 13x | 18.4x | 20.9x | 16.7x | 21.9x | 19.8x | 15.7x | 13.4x |
| PBR | 1.5x | 2.18x | 2.47x | 2.44x | 3.21x | 3.02x | 2.69x | 2.41x |
| PEG | - | 1x | -36.03x | 0.4x | 3.49x | 1.4x | 0.6x | 0.8x |
| Capitalization / Revenue | 1.09x | 1.9x | 2.95x | 2.47x | 2.89x | 2.48x | 2.24x | 1.93x |
| EV / Revenue | 0.43x | 1.36x | 1.47x | 1.15x | 1.64x | 1.45x | 1.38x | 1.23x |
| EV / EBITDA | 4.64x | 12.6x | 13.5x | 10.1x | 14.5x | 12.3x | 11.2x | 9.48x |
| EV / EBIT | 5.98x | 16.5x | 20.2x | 13.8x | 19.2x | 15.6x | 13.8x | 11.4x |
| EV / FCF | 2.11x | 1.91x | -6.92x | 4.65x | 7.37x | 232x | -31.9x | 33.8x |
| FCF Yield | 47.3% | 52.4% | -14.4% | 21.5% | 13.6% | 0.43% | -3.14% | 2.96% |
| Dividend per Share 2 | 2.49 | 3 | 3.37 | 4.72 | 4.78 | 5.15 | 6.334 | 7.596 |
| Rate of return | 2.62% | 1.9% | 1.88% | 2.39% | 1.75% | 1.81% | 2.23% | 2.68% |
| EPS 2 | 7.28 | 8.62 | 8.57 | 11.78 | 12.52 | 14.31 | 18.03 | 21.15 |
| Distribution rate | 34.2% | 34.8% | 39.3% | 40.1% | 38.2% | 36% | 35.1% | 35.9% |
| Net sales 1 | 7,246 | 6,929 | 4,801 | 6,230 | 7,420 | 8,825 | 9,753 | 11,320 |
| EBITDA 1 | 678.6 | 746.8 | 523.6 | 705.4 | 840.9 | 1,043 | 1,207 | 1,472 |
| EBIT 1 | 527 | 572.3 | 349.2 | 519.3 | 634.8 | 821.8 | 978.8 | 1,225 |
| Net income 1 | 605.4 | 716.2 | 693.4 | 923.8 | 977.4 | 1,102 | 1,414 | 1,642 |
| Net Debt 1 | -4,751 | -3,747 | -7,109 | -8,248 | -9,236 | -9,032 | -8,368 | -7,906 |
| Reference price 2 | 95.00 | 158.20 | 179.20 | 197.20 | 273.80 | 283.80 | 283.80 | 283.80 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.53x | 1.77x | 13.16x | 1.73% | 18TCr | |
| -776.43x | 1.9x | 43.04x | -.--% | 16TCr | |
| 19.83x | 1.45x | 12.3x | 1.81% | 2.54TCr | |
| 14.51x | 1.01x | 8.76x | 0.1% | 1.39TCr | |
| -7.68x | 57.81x | -9.09x | -.--% | 676.56Cr | |
| -8.82x | 80.12x | -8.81x | -.--% | 470.22Cr | |
| 12.66x | - | - | 1.96% | 223.92Cr | |
| -3.37x | - | -3.64x | -.--% | 78Cr | |
| Average | -90.34x | 24.01x | 7.96x | 0.7% | 4.99TCr | |
| Weighted average by Cap. | -305.70x | 3.66x | 24.64x | 0.92% |
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
- AM Stock
- DAU0 Stock
- Valuation Dassault Aviation
Select your edition
All financial news and data tailored to specific country editions
