Valuation BAE Systems plc OTC Markets

Stocks

Market Closed - OTC Markets 16:00:00 2026-10-23 EDT			5-day change	1st Jan Change
103.33 ^USD	-0.81%		-2.26%	+11.25%

07:09am	Airbus to hold talks with BAE over role in GCAP jet programme, FT reports	RE
10-24	Who gets paid to rearm the West?

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,381	26,285	33,599	34,267	51,026	54,647	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	7.1%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	59,430	58,815	57,907
Change	-	44.86%	27.4%	14.08%	37.67%	4.93%	-1.03%	-1.54%
P/E	10.1x	17x	18.4x	17.9x	25.2x	25x	21.5x	19x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	4.64x	4.31x	3.99x
PEG	-	-2.21x	0.9x	2.92x	4.14x	1.8x	1.4x	1.4x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.64x	1.51x	1.39x
EV / Revenue	0.92x	1.22x	1.43x	1.45x	1.85x	1.79x	1.62x	1.48x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	12.5x	11.3x	10.3x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	16.1x	14.4x	12.9x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	25.3x	22.5x	19.5x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.95%	4.45%	5.12%
Dividend per Share ²	0.251	0.27	0.3	0.33	0.363	0.3979	0.4489	0.5026
Rate of return	4.57%	3.15%	2.7%	2.87%	2.12%	2.06%	2.32%	2.6%
EPS ²	0.547	0.505	0.604	0.641	0.68	0.7738	0.8969	1.016
Distribution rate	45.9%	53.5%	49.7%	51.5%	53.4%	51.4%	50.1%	49.5%
Net sales ¹	21,310	23,256	25,284	28,335	30,662	33,221	36,227	39,176
EBITDA ¹	2,925	3,246	3,469	4,112	4,495	4,756	5,201	5,646
EBIT ¹	2,205	2,479	2,682	3,015	3,322	3,682	4,097	4,503
Net income ¹	1,758	1,591	1,857	1,956	2,062	2,272	2,599	2,903
Net Debt ¹	2,160	2,023	2,464	6,875	5,613	4,783	4,168	3,260
Reference price ²	5.50	8.56	11.10	11.48	17.14	19.32	19.32	19.32
Nbr of stocks (in thousands)	3,161,416	3,070,678	3,025,615	2,983,629	2,977,003	2,828,530	-	-
Announcement Date	2/24/22	2/23/23	2/21/24	2/19/25	2/18/26	-	-	-

¹GBP in Million²GBP

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.($)
GE AEROSPACE	32.5x	5.98x	24.63x	0.63%	295B
RTX CORPORATION	29.96x	2.92x	16.76x	1.48%	258B
AIRBUS SE	25.94x	1.72x	12.79x	1.76%	171B
BOEING	-453.48x	1.76x	40.37x	-.--%	149B
LOCKHEED MARTIN CORPORATION	19.73x	1.88x	13.6x	2.32%	140B
ROLLS-ROYCE HOLDINGS PLC	27.17x	3.93x	16.44x	1.26%	128B
SAFRAN	27.57x	2.97x	13.44x	1.52%	126B
GENERAL DYNAMICS CORPORATION	20.55x	1.74x	14.24x	1.81%	94.38B
NORTHROP GRUMMAN CORPORATION	18.53x	1.97x	13.93x	1.76%	78.34B
Average	-27.95x	2.76x	18.47x	1.39%	159.91B
Weighted average by Cap.	-22.69x	3.15x	19.40x	1.29%