Valuation Safran London S.E.

Stocks

Market Closed - London S.E. Other stock markets 09:00:00 07/08/2026 pm IST			5-day change	1st Jan Change
357.45 ^EUR	+0.55%		+5.63%	+20.19%

07/08	DZ Bank AG Research Downgrades Safran to Hold, Trims PT	MT
07/08	Negotiations Advance on Sale of 114 Rafale Jets to India

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,891	49,905	66,595	88,393	1,24,127	1,48,158	-	-
Change	-	8.75%	33.44%	32.73%	40.43%	19.36%	-	-
Enterprise Value (EV) ¹	47,435	49,891	66,221	86,655	1,22,389	1,44,490	1,42,248	1,39,541
Change	-	5.18%	32.73%	30.86%	41.24%	18.06%	-1.55%	-1.9%
P/E	1,077x	-20.3x	19.8x	-133x	17.3x	35.9x	28.4x	25.3x
PBR	3.58x	4.77x	5.94x	8.77x	8.38x	9.55x	8.24x	6.96x
PEG	-	0x	-0x	1x	-0x	-0.9x	1.1x	2.1x
Capitalization / Revenue	3.01x	2.62x	2.87x	3.24x	3.96x	4.06x	3.7x	3.39x
EV / Revenue	3.11x	2.62x	2.85x	3.17x	3.91x	3.96x	3.56x	3.19x
EV / EBITDA	17.1x	13.6x	14.4x	16x	17.4x	18.1x	16.1x	14.3x
EV / EBIT	26.3x	20.7x	20.9x	21x	23.5x	22.4x	19.5x	17.2x
EV / FCF	28.2x	18.7x	22.5x	27.2x	31.2x	30.2x	26.7x	23.2x
FCF Yield	3.54%	5.34%	4.45%	3.68%	3.2%	3.31%	3.74%	4.31%
Dividend per Share ²	0.5	1.35	1.35	2.9	3.35	4.136	5.095	5.734
Rate of return	0.46%	1.15%	0.85%	1.37%	1.13%	1.16%	1.43%	1.6%
EPS ²	0.1	-5.76	8.07	-1.6	17.17	9.964	12.56	14.11
Distribution rate	500%	-23.4%	16.7%	-181%	19.5%	41.5%	40.6%	40.6%
Net sales ¹	15,257	19,035	23,199	27,317	31,329	36,500	40,007	43,712
EBITDA ¹	2,778	3,667	4,599	5,413	7,015	7,977	8,857	9,733
EBIT ¹	1,805	2,408	3,166	4,119	5,197	6,445	7,280	8,097
Net income ¹	43	-2,459	3,444	-667	7,177	4,119	5,243	5,881
Net Debt ¹	1,544	-14	-374	-1,738	-1,738	-3,668	-5,910	-8,617
Reference price ²	107.66	116.92	159.46	212.10	297.40	357.40	357.40	357.40
Nbr of stocks (in thousands)	4,26,262	4,26,828	4,17,625	4,16,751	4,17,373	4,14,544	-	-
Announcement Date	24/02/22	17/02/23	15/02/24	14/02/25	12/02/26	-	-	-

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.($)
SAFRAN	35.87x	3.96x	18.11x	1.16%	17TCr
HOWMET AEROSPACE INC.	51.9x	11.63x	35.72x	0.18%	11TCr
TRANSDIGM GROUP INC.	34.01x	9.4x	17.96x	-.--%	6.77TCr
HEICO CORPORATION	60.73x	8.5x	30.29x	0.07%	4.28TCr
CURTISS-WRIGHT CORPORATION	45.15x	6.76x	29.8x	0.15%	2.55TCr
MTU AERO ENGINES AG	21.04x	2.2x	11.64x	1.25%	2.31TCr
AECC AVIATION POWER CO.,LTD	179.85x	-	-	-	1.42TCr
STANDARDAERO, INC.	24.49x	1.8x	12.8x	-.--%	965.93Cr
AVIC AIRBORNE SYSTEMS CO., LTD.	47.13x	-	-	-	807.1Cr
Average	55.57x	6.32x	22.33x	0.4%	5.28TCr
Weighted average by Cap.	45.69x	7.13x	23.83x	0.56%