Valuation Thales

Stocks

Market Closed - Euronext Paris 10:25:00 30/10/2026 pm IST			5-day change	1st Jan Change
235.70 ^EUR	-1.13%		+3.38%	+2.57%

30/10	MDA Space Signs Satellite Antenna Deal With Thales Alenia Space; Shares Fall Pre-Bell	MT
29/10	French and Benelux stocks-Factors to watch Oct 29	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,929	25,259	27,925	28,476	47,195	48,427	-	-
Change	-	58.57%	10.55%	1.97%	65.74%	2.61%	-	-
Enterprise Value (EV) ¹	16,724	25,295	31,925	31,520	48,813	48,700	48,780	44,954
Change	-	51.25%	26.21%	-1.27%	54.86%	-0.23%	0.16%	-7.84%
P/E	14.6x	22.6x	27.3x	20.1x	28.2x	27x	20.4x	17.8x
PBR	2.46x	3.49x	4.05x	3.79x	5.93x	5.55x	4.87x	4.25x
PEG	-	6.81x	-3.8x	0.5x	1.5x	3.71x	0.6x	1.2x
Capitalization / Revenue	0.98x	1.44x	1.52x	1.38x	2.13x	2.03x	1.86x	1.71x
EV / Revenue	1.03x	1.44x	1.73x	1.53x	2.21x	2.04x	1.87x	1.59x
EV / EBITDA	7.12x	10.5x	12.4x	10.9x	12.8x	12.7x	11.3x	9.48x
EV / EBIT	10.1x	13.1x	15x	13x	17.8x	16.2x	14.2x	11.7x
EV / FCF	7.41x	10.2x	15.8x	15.6x	18.9x	19.9x	19x	15x
FCF Yield	13.5%	9.85%	6.35%	6.43%	5.28%	5.02%	5.26%	6.67%
Dividend per Share ²	2.56	2.94	3.4	3.7	3.9	4.297	4.922	5.565
Rate of return	3.42%	2.46%	2.54%	2.67%	1.7%	1.82%	2.09%	2.36%
EPS ²	5.12	5.29	4.91	6.89	8.15	8.743	11.54	13.21
Distribution rate	50%	55.6%	69.2%	53.7%	47.9%	49.1%	42.6%	42.1%
Net sales ¹	16,192	17,569	18,428	20,577	22,136	23,883	26,041	28,349
EBITDA ¹	2,348	2,405	2,582	2,898	3,827	3,845	4,308	4,743
EBIT ¹	1,649	1,935	2,132	2,419	2,740	3,011	3,432	3,829
Net income ¹	1,089	1,121	1,023	1,420	1,675	1,778	2,292	2,655
Net Debt ¹	795	35.2	4,000	3,044	1,618	272.4	352.4	-3,473
Reference price ²	74.80	119.30	133.95	138.65	229.80	235.70	235.70	235.70
Nbr of stocks (in thousands)	2,12,957	2,11,730	2,08,476	2,05,380	2,05,373	2,05,461	-	-
Announcement Date	03/03/22	08/03/23	05/03/24	04/03/25	03/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THALES	26.96x	2.04x	12.67x	1.82%	5.41TCr
GE AEROSPACE	34.47x	6.31x	26.15x	0.6%	31TCr
RTX CORPORATION	31.37x	3.04x	17.55x	1.42%	27TCr
AIRBUS SE	26.08x	1.72x	12.79x	1.75%	17TCr
LOCKHEED MARTIN CORPORATION	20.8x	1.97x	14.29x	2.2%	15TCr
ROLLS-ROYCE HOLDINGS PLC	28.93x	4.19x	17.53x	1.18%	14TCr
BOEING	-125.25x	1.64x	43.48x	-.--%	14TCr
SAFRAN	27.66x	3.01x	13.65x	1.49%	13TCr
GENERAL DYNAMICS CORPORATION	21.92x	1.85x	15.16x	1.7%	10TCr
HOWMET AEROSPACE INC.	35.51x	8.07x	24.96x	0.27%	7.92TCr
Average	12.84x	3.39x	19.82x	1.24%	15.33TCr
Weighted average by Cap.	15.42x	3.58x	20.49x	1.2%