Valuation Leonardo DRS, Inc. Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 10:33:38 23/07/2026 pm IST			5-day change	1st Jan Change
42.70 ^EUR	+6.22%		+5.24%	+40.56%

16/07	European markets seen directionless at the open	AN
15/07	Bearish turn for Milan; STM logs a fourth straight drop	AN

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	12,247	-	-
Change	-	58.12%	62.47%	6.16%	35.05%	-	-
Enterprise Value (EV) ¹	3,325	5,197	8,310	8,769	11,812	11,654	11,392
Change	-	56.29%	59.9%	5.53%	34.71%	-1.34%	-2.25%
P/E	6.8x	31.3x	40.4x	33.1x	37.6x	33.5x	30x
PBR	-	2.26x	3.35x	3.32x	4.16x	3.86x	3.56x
PEG	-	-0.5x	1.6x	1.2x	2x	2.7x	2.6x
Capitalization / Revenue	1.23x	1.86x	2.64x	2.49x	3.11x	2.91x	2.75x
EV / Revenue	1.23x	1.84x	2.57x	2.4x	3x	2.77x	2.56x
EV / EBITDA	10.5x	16x	20.8x	19.4x	22.6x	20x	17.8x
EV / EBIT	5.93x	22.5x	28.4x	25.2x	28.1x	24.6x	21.6x
EV / FCF	-104x	35.8x	44.7x	38.6x	45.2x	36x	28.9x
FCF Yield	-0.96%	2.79%	2.24%	2.59%	2.21%	2.78%	3.46%
Dividend per Share ²	-	-	-	0.36	0.382	0.4139	0.4464
Rate of return	-	-	-	1.06%	0.83%	0.9%	0.97%
EPS ²	1.88	0.64	0.8	1.03	1.22	1.372	1.532
Distribution rate	-	-	-	35%	31.3%	30.2%	29.1%
Net sales ¹	2,693	2,826	3,234	3,648	3,938	4,202	4,446
EBITDA ¹	318	324	400	453	523.2	581.5	641.7
EBIT ¹	561	231	293	348	419.9	473.5	527.2
Net income ¹	405	168	213	278	329.8	371.8	425
Net Debt ¹	-	-61	-233	-300	-434.9	-593.4	-855.1
Reference price ²	12.78	20.04	32.31	34.09	45.91	45.91	45.91
Nbr of stocks (in thousands)	2,60,187	2,62,370	2,64,397	2,66,027	2,66,762	-	-
Announcement Date	28/03/23	27/02/24	20/02/25	24/02/26	-	-	-

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	40.2x	7.24x	30.1x	0.53%	35TCr
RTX CORPORATION	33.96x	3.08x	18.28x	1.47%	26TCr
ROLLS-ROYCE HOLDINGS PLC	36.74x	4.94x	22.45x	0.88%	15TCr
LOCKHEED MARTIN CORPORATION	17.21x	1.68x	11.82x	2.73%	12TCr
GENERAL DYNAMICS CORPORATION	22.34x	1.88x	15.38x	1.71%	10TCr
NORTHROP GRUMMAN CORPORATION	18.19x	1.9x	13.53x	1.85%	7.46TCr
BAE SYSTEMS PLC	24.37x	1.8x	12.8x	2.05%	7.29TCr
RHEINMETALL AG	28.77x	3.17x	13.94x	1.49%	5.35TCr
Average	27.72x	3.21x	17.29x	1.59%	14.88TCr
Weighted average by Cap.	31.71x	4.17x	20.61x	1.32%