Valuation Airbus SE Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 02:07:06 2026-09-10 EDT			5-day change	1st Jan Change
196.41 ^EUR	+0.60%		-0.77%	-0.90%

01:51am	Airbus Kept at Buy as Mwb Notes Lowered China Aircraft Demand Forecast	MT
01:03am	AirBaltic bond yields soar as embattled carrier faces crunch creditor meeting	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	88,298	87,427	110,311	122,180	156,613	155,399	-	-
Change	-	-0.99%	26.18%	10.76%	28.18%	-0.77%	-	-
Enterprise Value (EV) ¹	80,655	81,950	105,337	133,933	144,442	142,441	140,287	137,223
Change	-	1.61%	28.54%	27.15%	7.85%	-1.38%	-1.51%	-2.18%
P/E	21x	20.6x	29.1x	28.9x	30.1x	26.4x	22.2x	18x
PBR	9.33x	6.75x	6.22x	6.22x	5.98x	5.27x	4.64x	4.03x
PEG	-	27.6x	-2.6x	2.5x	1.3x	2.1x	1.2x	0.8x
Capitalization / Revenue	1.69x	1.49x	1.69x	1.76x	2.13x	1.92x	1.72x	1.53x
EV / Revenue	1.55x	1.39x	1.61x	1.93x	1.97x	1.76x	1.55x	1.35x
EV / EBITDA	11.2x	9.82x	13x	16.3x	14.1x	13.1x	11.2x	9.28x
EV / EBIT	16.6x	14.6x	18x	25x	20.3x	18.6x	15.3x	12.2x
EV / FCF	22.9x	21.4x	24x	30x	35.8x	30.6x	22.1x	16.8x
FCF Yield	4.36%	4.67%	4.16%	3.33%	2.79%	3.27%	4.52%	5.97%
Dividend per Share ²	1.5	1.8	1.8	2	3.2	3.419	4.005	4.98
Rate of return	1.33%	1.62%	1.29%	1.29%	1.61%	1.74%	2.04%	2.54%
EPS ²	5.36	5.4	4.8	5.36	6.6	7.433	8.846	10.91
Distribution rate	28%	33.3%	37.5%	37.3%	48.5%	46%	45.3%	45.7%
Net sales ¹	52,149	58,763	65,446	69,230	73,420	80,945	90,493	101,431
EBITDA ¹	7,190	8,343	8,080	8,207	10,261	10,878	12,543	14,782
EBIT ¹	4,865	5,627	5,838	5,354	7,128	7,654	9,157	11,279
Net income ¹	4,213	4,247	3,789	4,232	5,221	5,858	7,002	8,533
Net Debt ¹	-7,643	-5,477	-4,974	11,753	-12,171	-12,958	-15,112	-18,177
Reference price ²	112.36	111.02	139.78	154.78	198.40	196.34	196.34	196.34
Nbr of stocks (in thousands)	785,848	787,488	789,177	789,377	789,380	791,480	-	-
Announcement Date	2/17/22	2/16/23	2/15/24	2/20/25	2/19/26	-	-	-

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.($)
AIRBUS SE	26.41x	1.76x	13.09x	1.74%	181B
BOEING	-760.29x	1.89x	42.79x	-.--%	163B
DASSAULT AVIATION	19.48x	1.41x	11.93x	1.85%	24.96B
TEXTRON INC.	14.39x	1x	8.69x	0.1%	13.74B
JOBY AVIATION, INC.	-7.3x	55.16x	-8.6x	-.--%	6.35B
BETA TECHNOLOGIES, INC.	-8.84x	80.37x	-8.83x	-.--%	4.71B
CIRRUS AIRCRAFT LIMITED	12x	-	-	2.07%	2.12B
EVE HOLDING, INC.	-3.22x	-	-3.48x	-.--%	749M
Average	-88.42x	23.60x	7.94x	0.72%	49.55B
Weighted average by Cap.	-299.34x	3.57x	24.51x	0.92%