Valuation Embraer S.A.

Equities

Market Closed - Sao Paulo Other stock markets 01:37:59 14/03/2026 am IST			5-day change	1st Jan Change
73.86 ^BRL	-28.26%		-7.84%	-16.64%

09/03	Embraer sees E175 assembly in India in 2028 if it secures 200 orders	RE
09/03	Embraer CEO says Saudi Arabia no longer in the hotspot for C-390 orders, focus now on India and U.S.	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,269	2,005	3,399	6,622	11,371	9,842	-	-
Change	-	-38.67%	69.53%	94.82%	71.7%	-13.45%	-	-
Enterprise Value (EV) ¹	4,661	3,462	4,752	7,662	11,371	9,286	8,928	8,096
Change	-	-25.72%	37.26%	61.23%	48.4%	-18.33%	-3.86%	-9.32%
P/E ratio	-73.2x	-10.8x	21.7x	20.1x	33.4x	16x	12.7x	9.65x
PBR	1.18x	0.78x	1.22x	2.15x	-	2.58x	2.18x	1.86x
PEG	-	-0x	-0x	0x	4.55x	0.2x	0.5x	0.3x
Capitalization / Revenue	0.78x	0.44x	0.65x	1.09x	1.5x	1.16x	1.05x	0.97x
EV / Revenue	1.11x	0.76x	0.91x	1.26x	1.5x	1.09x	0.95x	0.8x
EV / EBITDA	11.7x	7.55x	8.61x	8.67x	13.5x	8.87x	7.33x	6.02x
EV / EBIT	23.2x	12.8x	13.9x	11.2x	18.7x	11.8x	9.58x	7.8x
EV / FCF	18.9x	5.63x	12.6x	11.4x	-	42.2x	20.6x	14.5x
FCF Yield	5.3%	17.8%	7.96%	8.76%	-	2.37%	4.85%	6.92%
Dividend per Share ²	-	-	-	-	-	0.1188	0.5217	0.2941
Rate of return	-	-	-	-	-	0.85%	3.74%	2.11%
EPS ²	-0.0608	-0.2524	0.2135	0.4477	0.4805	0.8734	1.098	1.447
Distribution rate	-	-	-	-	-	13.6%	47.5%	20.3%
Net sales ¹	4,197	4,540	5,226	6,071	7,578	8,504	9,381	10,131
EBITDA ¹	396.8	458.9	552.2	883.3	839.6	1,047	1,219	1,345
EBIT ¹	201.3	270.3	341.1	683.9	607.6	784.8	932	1,037
Net income ¹	-44.7	-185.4	156.8	328.9	351.9	512.4	658.1	847.2
Net Debt ¹	1,392	1,457	1,353	1,040	-	-555.9	-913.9	-1,746
Reference price ²	4.45	2.73	4.63	9.01	16.07	13.96	13.96	13.96
Nbr of stocks (in thousands)	7,34,633	7,34,633	7,34,633	7,34,633	7,07,682	7,05,067	-	-
Announcement Date	09/03/22	10/03/23	18/03/24	27/02/25	06/03/26	-	-	-

¹USD in Million²USD

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.($)
EMBRAER S.A.	15.98x	1.09x	8.87x	0.85%	984.17Cr
BOEING	119.94x	1.92x	38.18x	-.--%	16TCr
AIRBUS SE	22.71x	1.46x	11.02x	1.98%	15TCr
LOCKHEED MARTIN CORPORATION	21.62x	2.07x	14.5x	2.16%	15TCr
DASSAULT AVIATION	23.65x	2.1x	17.73x	1.53%	3.09TCr
TEXTRON INC.	16.52x	1.15x	9.63x	0.09%	1.59TCr
JOBY AVIATION, INC.	-11.21x	72.57x	-12.55x	-.--%	949.95Cr
AVICOPTER PLC	47.68x	-	-	-	425.16Cr
BETA TECHNOLOGIES, INC.	-7.82x	70.26x	-8.47x	-.--%	382.54Cr
CIRRUS AIRCRAFT LIMITED	14.63x	-	-	1.41%	233.78Cr
Average	26.37x	19.08x	9.86x	0.89%	5.42TCr
Weighted average by Cap.	51.11x	3.55x	20.11x	1.27%