Valuation Safran London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 02:13:14 16/07/2026 pm IST			5-day change	1st Jan Change
328.65 ^EUR	-0.23%		-3.02%	+11.20%

15/07	Electra.Aero, Inc. and Safran Helicopter Engines Reach Development and Production Agreement for Tg600 Turbogenerator to Power El9 Hybrid-Electric Aircraft	CI
15/07	Safran to supply 250 turbogenerators for Electra's electric aircraft

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	1,37,108	-	-
Change	-	8.75%	33.44%	32.73%	40.43%	10.46%	-	-
Enterprise Value (EV) ¹	47,435	49,891	66,221	86,655	1,22,389	1,33,396	1,31,558	1,29,165
Change	-	5.18%	32.73%	30.86%	41.24%	8.99%	-1.38%	-1.82%
P/E	1,077x	-20.3x	19.8x	-133x	17.3x	34.3x	27.8x	24.8x
PBR	3.58x	4.77x	5.94x	8.77x	8.38x	8.9x	7.79x	6.8x
PEG	-	0x	-0x	1x	-0x	-0.8x	1.2x	2.1x
Capitalization / Revenue	3.01x	2.62x	2.87x	3.24x	3.96x	3.83x	3.5x	3.22x
EV / Revenue	3.11x	2.62x	2.85x	3.17x	3.91x	3.73x	3.35x	3.03x
EV / EBITDA	17.1x	13.6x	14.4x	16x	17.4x	17.2x	15.3x	13.8x
EV / EBIT	26.3x	20.7x	20.9x	21x	23.5x	21.4x	18.8x	16.7x
EV / FCF	28.2x	18.7x	22.5x	27.2x	31.2x	29.1x	25.9x	22.8x
FCF Yield	3.54%	5.34%	4.45%	3.68%	3.2%	3.43%	3.86%	4.39%
Dividend per Share ²	0.5	1.35	1.35	2.9	3.35	4.007	4.906	5.492
Rate of return	0.46%	1.15%	0.85%	1.37%	1.13%	1.21%	1.48%	1.66%
EPS ²	0.1	-5.76	8.07	-1.6	17.17	9.654	11.9	13.33
Distribution rate	500%	-23.4%	16.7%	-181%	19.5%	41.5%	41.2%	41.2%
Net sales ¹	15,257	19,035	23,199	27,317	31,329	35,790	39,229	42,573
EBITDA ¹	2,778	3,667	4,599	5,413	7,015	7,754	8,594	9,393
EBIT ¹	1,805	2,408	3,166	4,119	5,197	6,226	6,994	7,739
Net income ¹	43	-2,459	3,444	-667	7,177	4,017	4,967	5,572
Net Debt ¹	1,544	-14	-374	-1,738	-1,738	-3,712	-5,549	-7,943
Reference price ²	107.66	116.92	159.46	212.10	297.40	330.80	330.80	330.80
Nbr of stocks (in thousands)	4,26,262	4,26,828	4,17,625	4,16,751	4,17,373	4,14,474	-	-
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.($)
HOWMET AEROSPACE INC.	53.65x	11.76x	36.83x	0.19%	11TCr
TRANSDIGM GROUP INC.	35.09x	9.5x	18.16x	1.35%	6.89TCr
HEICO CORPORATION	58.09x	8.12x	28.95x	0.07%	4.08TCr
CURTISS-WRIGHT CORPORATION	49.5x	7.37x	32.84x	0.13%	2.78TCr
MTU AERO ENGINES AG	20.05x	2.09x	10.96x	1.32%	2.15TCr
AECC AVIATION POWER CO.,LTD	153.18x	-	-	-	1.33TCr
STANDARDAERO, INC.	23.36x	1.7x	12.26x	-.--%	915.63Cr
AVIC AIRBORNE SYSTEMS CO., LTD.	46.16x	-	-	-	804.48Cr
MDA SPACE LTD.	56.66x	3.85x	20.03x	-	537.13Cr
Average	55.08x	6.34x	22.86x	0.51%	3.41TCr
Weighted average by Cap.	50.60x	9.07x	27.75x	0.53%