Valuation General Dynamics Corporation Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 02/09/2026			5-day change	1st Jan Change
6,185.35 ^MXN	-7.50%		-7.50%	+1.28%

04/09	Jobs Complicate the Fed's Call
04/09	On Wall Street, words still carry weight

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	58,108	67,986	70,736	72,335	90,803	97,089	-	-
Change	-	17%	4.04%	2.26%	25.53%	6.92%	-	-
Enterprise Value (EV) ¹	68,000	77,240	78,084	79,400	96,483	1,00,048	99,127	98,781
Change	-	13.59%	1.09%	1.69%	21.51%	3.7%	-0.92%	-0.35%
P/E	18x	20.4x	21.6x	19.3x	21.8x	21.1x	19.3x	17.8x
PBR	3.28x	3.67x	3.34x	3.23x	3.55x	3.46x	3.3x	3.14x
PEG	-	3.68x	-15.49x	1.4x	1.6x	2.1x	2.06x	2.11x
Capitalization / Revenue	1.51x	1.73x	1.67x	1.52x	1.73x	1.74x	1.66x	1.59x
EV / Revenue	1.77x	1.96x	1.85x	1.66x	1.84x	1.79x	1.69x	1.61x
EV / EBITDA	13.5x	15.2x	15.3x	14x	15.4x	14.6x	13.4x	12.5x
EV / EBIT	16.3x	18.3x	18.4x	16.6x	18x	17x	15.6x	14.5x
EV / FCF	20.1x	22.3x	20.5x	24.8x	24.4x	20.4x	20.5x	19.1x
FCF Yield	4.98%	4.49%	4.87%	4.03%	4.1%	4.91%	4.88%	5.25%
Dividend per Share ²	4.76	5.04	5.28	5.68	6	6.306	6.733	7.069
Rate of return	2.28%	2.03%	2.03%	2.16%	1.78%	1.75%	1.87%	1.97%
EPS ²	11.55	12.19	12.02	13.63	15.45	17	18.59	20.17
Distribution rate	41.2%	41.3%	43.9%	41.7%	38.8%	37.1%	36.2%	35.1%
Net sales ¹	38,469	39,407	42,272	47,716	52,550	55,923	58,537	61,164
EBITDA ¹	5,053	5,095	5,108	5,682	6,280	6,830	7,393	7,887
EBIT ¹	4,163	4,211	4,245	4,796	5,356	5,878	6,366	6,820
Net income ¹	3,257	3,390	3,315	3,782	4,210	4,657	5,058	5,432
Net Debt ¹	9,892	9,254	7,348	7,065	5,680	2,959	2,038	1,691
Reference price ²	208.47	248.11	259.67	263.49	336.66	359.39	359.39	359.39
Nbr of stocks (in thousands)	2,78,734	2,74,017	2,72,408	2,74,528	2,69,716	2,70,150	-	-
Announcement Date	26/01/22	25/01/23	24/01/24	29/01/25	28/01/26	-	-	-

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.($)
GE AEROSPACE	39.63x	7.13x	29.61x	0.53%	35TCr
RTX CORPORATION	33.3x	3.1x	18.37x	1.42%	27TCr
ROLLS-ROYCE HOLDINGS PLC	34.88x	5.13x	21.59x	0.97%	17TCr
LOCKHEED MARTIN CORPORATION	17.24x	1.67x	12.01x	2.67%	12TCr
GENERAL DYNAMICS CORPORATION	21.14x	1.79x	14.65x	1.75%	9.71TCr
BAE SYSTEMS PLC	25.16x	1.81x	12.71x	2.03%	7.49TCr
NORTHROP GRUMMAN CORPORATION	17.75x	1.86x	13.22x	1.89%	7.32TCr
RHEINMETALL AG	30.22x	3.32x	14.61x	1.36%	5.61TCr
Average	27.42x	3.23x	17.10x	1.58%	15.12TCr
Weighted average by Cap.	31.18x	4.15x	20.29x	1.32%