|
Real-time
Euronext Paris
04:28:04 13/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 319.60 EUR | -0.25% |
|
+1.91% | +16.73% |
| 07/08 | Paris continues its climb to new highs |  |
| 07/08 | Negotiations Advance on Sale of 114 Rafale Jets to India | |
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 | 24,686 | - | - |
| Change | - | 66.59% | 7.57% | 8.69% | 39.17% | 15.26% | - | - |
| Enterprise Value (EV) 1 | 3,150 | 9,416 | 7,050 | 7,142 | 12,181 | 15,795 | 16,354 | 17,062 |
| Change | - | 198.9% | -25.13% | 1.31% | 70.56% | 29.66% | 3.54% | 4.33% |
| P/E | 13x | 18.4x | 20.9x | 16.7x | 21.9x | 22.4x | 17.8x | 15.1x |
| PBR | 1.5x | 2.18x | 2.47x | 2.44x | 3.21x | 3.41x | 3.04x | 2.72x |
| 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 | 2.8x | 2.53x | 2.17x |
| EV / Revenue | 0.43x | 1.36x | 1.47x | 1.15x | 1.64x | 1.79x | 1.67x | 1.5x |
| EV / EBITDA | 4.64x | 12.6x | 13.5x | 10.1x | 14.5x | 15.2x | 13.6x | 11.5x |
| EV / EBIT | 5.98x | 16.5x | 20.2x | 13.8x | 19.2x | 19.3x | 16.7x | 13.9x |
| EV / FCF | 2.11x | 1.91x | -6.92x | 4.65x | 7.37x | 286x | -38.6x | 41.4x |
| FCF Yield | 47.3% | 52.4% | -14.4% | 21.5% | 13.6% | 0.35% | -2.59% | 2.42% |
| Dividend per Share 2 | 2.49 | 3 | 3.37 | 4.72 | 4.78 | 5.168 | 6.324 | 7.593 |
| Rate of return | 2.62% | 1.9% | 1.88% | 2.39% | 1.75% | 1.61% | 1.97% | 2.37% |
| EPS 2 | 7.28 | 8.62 | 8.57 | 11.78 | 12.52 | 14.31 | 18.03 | 21.2 |
| Distribution rate | 34.2% | 34.8% | 39.3% | 40.1% | 38.2% | 36.1% | 35.1% | 35.8% |
| Net sales 1 | 7,246 | 6,929 | 4,801 | 6,230 | 7,420 | 8,822 | 9,765 | 11,392 |
| EBITDA 1 | 678.6 | 746.8 | 523.6 | 705.4 | 840.9 | 1,041 | 1,207 | 1,479 |
| EBIT 1 | 527 | 572.3 | 349.2 | 519.3 | 634.8 | 819.9 | 977.9 | 1,228 |
| 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 | -8,891 | -8,332 | -7,624 |
| Reference price 2 | 95.00 | 158.20 | 179.20 | 197.20 | 273.80 | 320.40 | 320.40 | 320.40 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.39x | 1.79x | 15.17x | 1.61% | 2.85TCr | |
| 28.74x | 1.93x | 14.38x | 1.6% | 20TCr | |
| -863.94x | 2.09x | 47.31x | -.--% | 18TCr | |
| 16x | 1.1x | 9.58x | 0.09% | 1.53TCr | |
| -8.94x | 66.95x | -10.53x | -.--% | 787.34Cr | |
| -10.45x | 103.6x | -11.48x | -.--% | 556.31Cr | |
| 12.03x | - | - | 2.11% | 208.38Cr | |
| -4.1x | - | -4.36x | -.--% | 95Cr | |
| Average | -101.03x | 29.58x | 8.58x | 0.68% | 5.48TCr | |
| Weighted average by Cap. | -345.74x | 4.44x | 27.24x | 0.83% |
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
- Valuation Dassault Aviation
Select your edition
All financial news and data tailored to specific country editions
