Valuation Airbus SE

Equities

Market Closed - Euronext Paris Other stock markets 11:55:00 2025-07-11 EDT			5-day change	1st Jan Change
183.22 ^EUR	-0.04%		+4.47%	+18.37%

07-11	Delta strips engines off new Airbus jets to overcome US shortage - Bloomberg News	RE
07-11	NATO needs more long-range missiles to deter Russia, US general says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	70,321	88,298	87,427	110,311	122,180	144,255	-	-
Change	-	25.56%	-0.99%	26.18%	10.76%	18.07%	-	-
Enterprise Value (EV) ¹	66,009	80,655	81,950	105,337	133,933	132,150	128,575	124,369
Change	-	22.19%	1.61%	28.54%	27.15%	-1.33%	-2.71%	-3.27%
P/E ratio	-61.9x	21x	20.6x	29.1x	28.9x	27.9x	22.8x	19.6x
PBR	10.9x	9.33x	6.75x	6.22x	6.22x	6.25x	5.3x	4.51x
PEG	-	-0x	27.6x	-2.6x	2.5x	1.2x	1x	1.2x
Capitalization / Revenue	1.41x	1.69x	1.49x	1.69x	1.76x	1.93x	1.72x	1.56x
EV / Revenue	1.32x	1.55x	1.39x	1.61x	1.93x	1.77x	1.54x	1.34x
EV / EBITDA	14.5x	11.2x	9.82x	13x	16.3x	13.3x	11.3x	9.53x
EV / EBIT	38.7x	16.6x	14.6x	18x	25x	18.7x	15.3x	12.6x
EV / FCF	-9.19x	22.9x	21.4x	24x	30x	30x	22.8x	18.5x
FCF Yield	-10.9%	4.36%	4.67%	4.16%	3.33%	3.34%	4.38%	5.41%
Dividend per Share ²	-	1.5	1.8	1.8	2	2.656	3.09	3.689
Rate of return	-	1.33%	1.62%	1.29%	1.29%	1.45%	1.69%	2.01%
EPS ²	-1.45	5.36	5.4	4.8	5.36	6.578	8.031	9.33
Distribution rate	-	28%	33.3%	37.5%	37.3%	40.4%	38.5%	39.5%
Net sales ¹	49,912	52,149	58,763	65,446	69,230	74,714	83,677	92,494
EBITDA ¹	4,537	7,190	8,343	8,080	8,207	9,934	11,411	13,047
EBIT ¹	1,706	4,865	5,627	5,838	5,354	7,074	8,393	9,840
Net income ¹	-1,133	4,213	4,247	3,789	4,232	5,121	6,319	7,318
Net Debt ¹	-4,312	-7,643	-5,477	-4,974	11,753	-12,104	-15,679	-19,885
Reference price ²	89.78	112.36	111.02	139.78	154.78	183.22	183.22	183.22
Nbr of stocks (in thousands)	783,254	785,848	787,488	789,177	789,377	787,330	-	-
Announcement Date	2/18/21	2/17/22	2/16/23	2/15/24	2/20/25	-	-	-

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.($)
AIRBUS SE	27.85x	1.77x	13.3x	1.45%	169B
BOEING	-1095.26x	2.4x	51.76x	-.--%	171B
LOCKHEED MARTIN CORPORATION	17.14x	1.7x	11.97x	2.86%	110B
DASSAULT AVIATION	23.96x	2.16x	18.09x	1.51%	27.7B
TEXTRON INC.	16.11x	1.2x	10.33x	0.09%	15.35B
JOBY AVIATION, INC.	-18.04x	4847.64x	-19.71x	-.--%	10.13B
EMBRAER S.A.	23.8x	1.31x	11.73x	2.28%	9.77B
AVICOPTER PLC	45.14x	-	-	0.52%	4.42B
CIRRUS AIRCRAFT LIMITED	15.48x	1.26x	8.64x	-.--%	2.24B
EVE HOLDING, INC.	-10.76x	-	-10.35x	-	2.1B
Average	-95.46x	607.43x	10.64x	0.97%	52.1B
Weighted average by Cap.	-344.70x	97.39x	25.13x	1.21%