Valuation Dassault Aviation London S.E.

Stocks

Market Closed - London S.E. Other stock markets 07:20:41 24/06/2026 pm IST			After hours 01:29:59 am
293.60 ^EUR	-10.98%		304.00	+3.54%

03/07	Airbus CEO 'not necessarily optimistic' on European defence cooperation	RE
03/07	U.K., Italian, Japanese Fighter Jet Venture Wins $6.14 Billion Contract -- Update	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	23,565	-	-
Change	-	66.59%	7.57%	8.69%	39.17%	10.03%	-	-
Enterprise Value (EV) ¹	3,150	9,416	7,050	7,142	12,181	14,754	15,411	16,112
Change	-	198.9%	-25.13%	1.31%	70.56%	21.12%	4.45%	4.55%
P/E	13x	18.4x	20.9x	16.7x	21.9x	21.2x	17.4x	14.8x
PBR	1.5x	2.18x	2.47x	2.44x	3.21x	3.29x	2.88x	2.63x
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	2.71x	2.42x	2.06x
EV / Revenue	0.43x	1.36x	1.47x	1.15x	1.64x	1.7x	1.58x	1.41x
EV / EBITDA	4.64x	12.6x	13.5x	10.1x	14.5x	14.6x	13x	11x
EV / EBIT	5.98x	16.5x	20.2x	13.8x	19.2x	18.7x	16.1x	13.2x
EV / FCF	2.11x	1.91x	-6.92x	4.65x	7.37x	-36x	-16.4x	19.6x
FCF Yield	47.3%	52.4%	-14.4%	21.5%	13.6%	-2.78%	-6.1%	5.09%
Dividend per Share ²	2.49	3	3.37	4.72	4.78	5.267	6.271	7.55
Rate of return	2.62%	1.9%	1.88%	2.39%	1.75%	1.69%	2.02%	2.43%
EPS ²	7.28	8.62	8.57	11.78	12.52	14.65	17.92	21.01
Distribution rate	34.2%	34.8%	39.3%	40.1%	38.2%	36%	35%	35.9%
Net sales ¹	7,246	6,929	4,801	6,230	7,420	8,703	9,745	11,462
EBITDA ¹	678.6	746.8	523.6	705.4	840.9	1,008	1,187	1,470
EBIT ¹	527	572.3	349.2	519.3	634.8	789.7	957.8	1,220
Net income ¹	605.4	716.2	693.4	923.8	977.4	1,175	1,417	1,637
Net Debt ¹	-4,751	-3,747	-7,109	-8,248	-9,236	-8,811	-8,153	-7,452
Reference price ²	95.00	158.20	179.20	197.20	273.80	311.20	311.20	311.20
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	28.42x	1.87x	14.01x	1.6%	19TCr
BOEING	582.42x	2.12x	47.31x	-.--%	18TCr
TEXTRON INC.	16.84x	1.16x	9.94x	0.09%	1.63TCr
JOBY AVIATION, INC.	-10.83x	79.13x	-12.86x	-.--%	877.41Cr
BETA TECHNOLOGIES, INC.	-8.91x	83.67x	-8.56x	-.--%	438.44Cr
CIRRUS AIRCRAFT LIMITED	10.71x	-	-	2.38%	184.24Cr
EVE HOLDING, INC.	-3.72x	-	-4.15x	-.--%	96Cr
NEW HORIZON AIRCRAFT LTD.	-3.07x	-	-	-	12Cr
Average	76.48x	33.59x	7.62x	0.58%	5.07TCr
Weighted average by Cap.	279.12x	4.53x	28.23x	0.76%