Valuation Rheinmetall AG

Stocks

Market Closed - Xetra Other stock markets 09:09:32 12/06/2026 pm IST			5-day change	1st Jan Change
1,205.60 ^EUR	-1.18%		-0.35%	-22.77%

04:45pm	French exit from tank project with Germany cannot be ruled out, Rheinmetall CEO says	RE
12/06	Dax Surges at Week's End on Hopes for Peace in Iran Conflict	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,588	8,037	12,451	26,684	71,620	56,111	-	-
Change	-	123.99%	54.92%	114.32%	168.4%	-21.65%	-	-
Enterprise Value (EV) ¹	3,470	8,463	13,514	27,923	71,251	53,762	53,040	51,272
Change	-	143.89%	59.68%	106.63%	155.17%	-24.55%	-1.34%	-3.33%
P/E Ratio	12.4x	17.2x	23.8x	38.5x	70x	33.6x	22.9x	16.4x
PBR	1.49x	2.87x	4.01x	7.08x	14.5x	8.73x	6.73x	5.14x
PEG	-	0.3x	2.1x	1.2x	1.8x	0.6x	0.5x	0.4x
Capitalization / Revenue	0.63x	1.25x	1.74x	2.74x	7.21x	3.96x	2.95x	2.24x
EV / Revenue	0.61x	1.32x	1.88x	2.86x	7.17x	3.8x	2.79x	2.04x
EV / EBITDA	4.03x	8.64x	11x	14.8x	32.6x	16.6x	11.7x	8.35x
EV / EBIT	5.71x	11.6x	15.1x	20.8x	42.3x	20.7x	14.3x	10.1x
EV / FCF	8.28x	-48.4x	39.2x	28.3x	50.4x	21.9x	29.6x	17.7x
FCF Yield	12.1%	-2.07%	2.55%	3.54%	1.99%	4.58%	3.38%	5.64%
Dividend per Share ²	3.3	4.3	5.7	8.1	11.5	15.53	23.07	32.09
Rate of return	3.97%	2.31%	1.99%	1.32%	0.74%	1.29%	1.91%	2.66%
EPS ²	6.72	10.82	12.07	15.96	22.29	35.84	52.74	73.59
Distribution rate	49.1%	39.7%	47.2%	50.8%	51.6%	43.3%	43.8%	43.6%
Net sales ¹	5,658	6,410	7,176	9,751	9,935	14,152	19,010	25,091
EBITDA ¹	862	980	1,226	1,881	2,185	3,233	4,532	6,142
EBIT ¹	608	731	897	1,345	1,684	2,592	3,719	5,076
Net income ¹	291	469	535	717	1,028	1,644	2,439	3,387
Net Debt ¹	-118	426	1,063	1,239	-369	-2,349	-3,071	-4,839
Reference price ²	83.06	186.05	287.00	614.60	1,561.00	1,205.60	1,205.60	1,205.60
Nbr of stocks (in thousands)	43,197	43,197	43,382	43,417	45,881	46,542	-	-
Announcement Date	17/03/22	16/03/23	14/03/24	12/03/25	11/03/26	-	-	-

¹EUR in Million²EUR

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.($)
RHEINMETALL AG	33.64x	3.8x	16.63x	1.29%	6.5TCr
GE AEROSPACE	41.19x	7.39x	30.59x	0.53%	35TCr
RTX CORPORATION	32.03x	2.92x	17.32x	1.57%	25TCr
ROLLS-ROYCE HOLDINGS PLC	34.73x	4.66x	21.25x	0.94%	14TCr
GENERAL DYNAMICS CORPORATION	21.62x	1.82x	14.91x	1.77%	9.73TCr
NORTHROP GRUMMAN CORPORATION	19.68x	1.97x	13.98x	1.77%	7.82TCr
BAE SYSTEMS PLC	24.47x	1.79x	12.73x	2.07%	7.28TCr
ROCKET LAB CORPORATION	-395.48x	63.95x	-1138.99x	-.--%	5.93TCr
L3HARRIS TECHNOLOGIES, INC.	26.47x	2.8x	15.49x	1.61%	5.73TCr
ELBIT SYSTEMS LTD.	56.9x	4.45x	36.41x	0.45%	4.13TCr
Average	-10.48x	9.55x	-95.97x	1.2%	12.13TCr
Weighted average by Cap.	12.69x	7.27x	-35.04x	1.13%