|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 326.60 EUR | +0.12% |
|
+0.49% | +19.28% |
| 18/04 | Mediation fails in dispute over Franco-German fighter jet, Handelsblatt says | RE |
| 17/04 | Panmure Liberum raises price target on Dassault Aviation |  |
Company Valuation: Dassault Aviation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,902 | 13,163 | 14,159 | 15,390 | 21,417 | 25,324 | - | - |
| Change | - | 66.59% | 7.57% | 8.69% | 39.17% | 18.24% | - | - |
| Enterprise Value (EV) 1 | 3,150 | 9,416 | 7,050 | 7,142 | 12,181 | 16,501 | 17,167 | 17,968 |
| Change | - | 198.9% | -25.13% | 1.31% | 70.56% | 35.46% | 4.04% | 4.66% |
| P/E ratio | 13x | 18.4x | 20.9x | 16.7x | 21.9x | 22.1x | 18.2x | 15.5x |
| PBR | 1.5x | 2.18x | 2.47x | 2.44x | 3.21x | 3.39x | 3.01x | 2.78x |
| PEG | - | 1x | -36.03x | 0.4x | 3.49x | 1.2x | 0.8x | 0.9x |
| Capitalization / Revenue | 1.09x | 1.9x | 2.95x | 2.47x | 2.89x | 2.91x | 2.6x | 2.22x |
| EV / Revenue | 0.43x | 1.36x | 1.47x | 1.15x | 1.64x | 1.9x | 1.76x | 1.57x |
| EV / EBITDA | 4.64x | 12.6x | 13.5x | 10.1x | 14.5x | 16.1x | 14.3x | 12.1x |
| EV / EBIT | 5.98x | 16.5x | 20.2x | 13.8x | 19.2x | 20.5x | 17.7x | 14.6x |
| EV / FCF | 2.11x | 1.91x | -6.92x | 4.65x | 7.37x | -42.4x | -37.5x | 180x |
| FCF Yield | 47.3% | 52.4% | -14.4% | 21.5% | 13.6% | -2.36% | -2.67% | 0.56% |
| Dividend per Share 2 | 2.49 | 3 | 3.37 | 4.72 | 4.78 | 5.36 | 6.327 | 7.503 |
| Rate of return | 2.62% | 1.9% | 1.88% | 2.39% | 1.75% | 1.64% | 1.94% | 2.3% |
| EPS 2 | 7.28 | 8.62 | 8.57 | 11.78 | 12.52 | 14.75 | 17.95 | 21.05 |
| Distribution rate | 34.2% | 34.8% | 39.3% | 40.1% | 38.2% | 36.3% | 35.2% | 35.6% |
| Net sales 1 | 7,246 | 6,929 | 4,801 | 6,230 | 7,420 | 8,688 | 9,737 | 11,423 |
| EBITDA 1 | 678.6 | 746.8 | 523.6 | 705.4 | 840.9 | 1,027 | 1,200 | 1,487 |
| EBIT 1 | 527 | 572.3 | 349.2 | 519.3 | 634.8 | 805.5 | 968.7 | 1,230 |
| Net income 1 | 605.4 | 716.2 | 693.4 | 923.8 | 977.4 | 1,185 | 1,427 | 1,651 |
| Net Debt 1 | -4,751 | -3,747 | -7,109 | -8,248 | -9,236 | -8,823 | -8,156 | -7,356 |
| Reference price 2 | 95.00 | 158.20 | 179.20 | 197.20 | 273.80 | 326.60 | 326.60 | 326.60 |
| Nbr of stocks (in thousands) | 83,177 | 83,207 | 79,013 | 78,041 | 78,222 | 77,538 | - | - |
| Announcement Date | 04/03/22 | 09/03/23 | 06/03/24 | 05/03/25 | 04/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.15x | 1.9x | 16.07x | 1.64% | 2.99TCr | |
| 215.4x | 2.03x | 42.25x | -.--% | 18TCr | |
| 24.87x | 1.58x | 11.81x | 1.87% | 17TCr | |
| 19.79x | 1.91x | 13.41x | 2.35% | 14TCr | |
| 16.32x | 1.15x | 9.74x | 0.09% | 1.59TCr | |
| -10.79x | 69.23x | -11.64x | -.--% | 902.95Cr | |
| -8.16x | 80.19x | -9.34x | -.--% | 414.7Cr | |
| 10.08x | - | - | 2.3% | 190.62Cr | |
| -4.24x | 1918.81x | -4.46x | -.--% | 102.4Cr | |
| Average | 31.71x | 259.60x | 8.48x | 0.92% | 6.01TCr | |
| Weighted average by Cap. | 84.08x | 7.20x | 21.72x | 1.27% |
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
- Equities
- AM Stock
- Valuation Dassault Aviation
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition