Valuation Leonardo DRS, Inc. Börse Stuttgart

Stocks

Real-time Estimate Tradegate 09:51:51 15/09/2026 pm IST			5-day change	1st Jan Change
31.68 ^EUR	+2.01%		-0.16%	+8.57%

10/09	Leonardo DRS, Inc. Wins Contracts Totaling USD 96 Million To Provide Critical MK 41 Vertical Launching System Electronics Hardware	CI
10/09	Leonardo DRS Wins $96 Million in Contracts to Supply Electronics for US Navy's Vertical Launching System	MT

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	9,584	-	-
Change	-	58.12%	62.47%	6.16%	5.68%	-	-
Enterprise Value (EV) ¹	3,325	5,197	8,310	8,769	9,156	8,994	8,792
Change	-	56.29%	59.9%	5.53%	4.41%	-1.76%	-2.25%
P/E	6.8x	31.3x	40.4x	33.1x	27.5x	25.6x	22.8x
PBR	-	2.26x	3.35x	3.32x	3.26x	3.02x	2.79x
PEG	-	-0.5x	1.6x	1.2x	1x	3.5x	1.8x
Capitalization / Revenue	1.23x	1.86x	2.64x	2.49x	2.43x	2.27x	2.14x
EV / Revenue	1.23x	1.84x	2.57x	2.4x	2.32x	2.13x	1.96x
EV / EBITDA	10.5x	16x	20.8x	19.4x	17.1x	15.2x	13.6x
EV / EBIT	5.93x	22.5x	28.4x	25.2x	21.3x	18.8x	16.4x
EV / FCF	-104x	35.8x	44.7x	38.6x	32.5x	27.3x	23.1x
FCF Yield	-0.96%	2.79%	2.24%	2.59%	3.08%	3.66%	4.33%
Dividend per Share ²	-	-	-	0.36	0.3667	0.3965	0.4319
Rate of return	-	-	-	1.06%	1.02%	1.1%	1.2%
EPS ²	1.88	0.64	0.8	1.03	1.307	1.402	1.578
Distribution rate	-	-	-	35%	28.1%	28.3%	27.4%
Net sales ¹	2,693	2,826	3,234	3,648	3,950	4,225	4,481
EBITDA ¹	318	324	400	453	534.7	590.8	645.7
EBIT ¹	561	231	293	348	430.2	479.2	535.6
Net income ¹	405	168	213	278	351.5	379.7	435.9
Net Debt ¹	-	-61	-233	-300	-428.1	-589.6	-791.9
Reference price ²	12.78	20.04	32.31	34.09	35.91	35.91	35.91
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

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	37.21x	6.72x	27.98x	0.57%	33TCr
RTX CORPORATION	32.4x	3.02x	17.92x	1.46%	26TCr
ROLLS-ROYCE HOLDINGS PLC	33.35x	4.9x	20.62x	1.02%	16TCr
LOCKHEED MARTIN CORPORATION	17.37x	1.68x	12.1x	2.65%	12TCr
GENERAL DYNAMICS CORPORATION	21x	1.78x	14.56x	1.77%	9.64TCr
NORTHROP GRUMMAN CORPORATION	18.17x	1.9x	13.52x	1.84%	7.49TCr
BAE SYSTEMS PLC	25.31x	1.8x	12.57x	2.04%	7.41TCr
RHEINMETALL AG	29.21x	3.2x	14.07x	1.41%	5.37TCr
Average	26.75x	3.12x	16.67x	1.59%	14.67TCr
Weighted average by Cap.	29.87x	3.93x	19.43x	1.36%