|
Real-time Estimate
Tradegate
11:30:37 25/08/2026 am IST
|
5-day change | 1st Jan Change | ||
| 33.50 EUR | +0.30% |
|
-14.47% | +16.78% |
| 12/08 | Leonardo DRS, Space42 Sign MoU to Advance UAE National Security Mission Systems | MT |
| 12/08 | Space42, Leonardo Sign MoU for Secure Satellite Connectivity Collaboration | MT |
Company Valuation: Leonardo DRS, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,325 | 5,258 | 8,543 | 9,069 | 10,411 | - | - |
| Change | - | 58.12% | 62.47% | 6.16% | 14.8% | - | - |
| Enterprise Value (EV) 1 | 3,325 | 5,197 | 8,310 | 8,769 | 9,990 | 9,822 | 9,620 |
| Change | - | 56.29% | 59.9% | 5.53% | 13.92% | -1.68% | -2.06% |
| P/E | 6.8x | 31.3x | 40.4x | 33.1x | 29.8x | 27.7x | 24.7x |
| PBR | - | 2.26x | 3.35x | 3.32x | 3.54x | 3.28x | 3.03x |
| PEG | - | -0.5x | 1.6x | 1.2x | 1.1x | 3.65x | 2x |
| Capitalization / Revenue | 1.23x | 1.86x | 2.64x | 2.49x | 2.64x | 2.47x | 2.34x |
| EV / Revenue | 1.23x | 1.84x | 2.57x | 2.4x | 2.53x | 2.33x | 2.16x |
| EV / EBITDA | 10.5x | 16x | 20.8x | 19.4x | 18.7x | 16.6x | 15x |
| EV / EBIT | 5.93x | 22.5x | 28.4x | 25.2x | 22.6x | 20.1x | 17.6x |
| EV / FCF | -104x | 35.8x | 44.7x | 38.6x | 35.4x | 29.8x | 25.3x |
| FCF Yield | -0.96% | 2.79% | 2.24% | 2.59% | 2.82% | 3.35% | 3.95% |
| Dividend per Share 2 | - | - | - | 0.36 | 0.3622 | 0.3965 | 0.4319 |
| Rate of return | - | - | - | 1.06% | 0.93% | 1.02% | 1.11% |
| EPS 2 | 1.88 | 0.64 | 0.8 | 1.03 | 1.309 | 1.408 | 1.582 |
| Distribution rate | - | - | - | 35% | 27.7% | 28.2% | 27.3% |
| Net sales 1 | 2,693 | 2,826 | 3,234 | 3,648 | 3,947 | 4,216 | 4,453 |
| EBITDA 1 | 318 | 324 | 400 | 453 | 534.1 | 590 | 641.2 |
| EBIT 1 | 561 | 231 | 293 | 348 | 442.9 | 489.2 | 546.4 |
| Net income 1 | 405 | 168 | 213 | 278 | 352.3 | 382.2 | 446 |
| Net Debt 1 | - | -61 | -233 | -300 | -421.9 | -589.6 | -791.9 |
| Reference price 2 | 12.78 | 20.04 | 32.31 | 34.09 | 39.01 | 39.01 | 39.01 |
| Nbr of stocks (in thousands) | 2,60,187 | 2,62,370 | 2,64,397 | 2,66,027 | 2,66,892 | - | - |
| Announcement Date | 28/03/23 | 27/02/24 | 20/02/25 | 24/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.18x | 7.22x | 30.02x | 0.53% | 35TCr | |
| 34.7x | 3.22x | 19.08x | 1.37% | 28TCr | |
| 35.14x | 5.17x | 21.75x | 0.96% | 17TCr | |
| 18.52x | 1.78x | 12.81x | 2.48% | 13TCr | |
| 22.58x | 1.91x | 15.61x | 1.64% | 10TCr | |
| 26.97x | 1.93x | 13.55x | 1.89% | 8.1TCr | |
| 18.93x | 1.97x | 14.01x | 1.77% | 7.8TCr | |
| 32.76x | 3.63x | 15.91x | 1.26% | 6.13TCr | |
| Average | 28.72x | 3.35x | 17.84x | 1.49% | 15.76TCr | |
| Weighted average by Cap. | 32.07x | 4.21x | 20.76x | 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
- Stocks
- DRS Stock
- 2VZ Stock
- Valuation Leonardo DRS, Inc.
Select your edition
All financial news and data tailored to specific country editions
