Valuation BAE Systems plc Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 13:31:21 2026-07-15 EDT			5-day change	1st Jan Change
21.46 ^EUR	-0.60%		-3.59%	+9.77%

09:17am	MBDA appoints Airbus' Jean-Brice Dumont as chief executive from November 1	RE
07-14	BAE Systems Unveils Next Generation Fighter Pilot Helmet Technology At Farnborough International Airshow	CI

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	52,521	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	2.93%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	57,752	57,189	56,348
Change	-	44.86%	27.4%	14.08%	37.67%	1.97%	-0.98%	-1.47%
P/E	10.1x	17x	18.4x	17.9x	25.2x	23.6x	20.5x	18.5x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	4.37x	4.07x	3.78x
PEG	-	-2.21x	0.9x	2.92x	4.14x	1.5x	1.3x	1.7x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.58x	1.46x	1.36x
EV / Revenue	0.92x	1.22x	1.43x	1.45x	1.85x	1.74x	1.59x	1.45x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	12.4x	11.2x	10.2x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	15.9x	14.2x	12.8x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	26.7x	22.2x	19.1x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.74%	4.49%	5.22%
Dividend per Share ²	0.251	0.27	0.3	0.33	0.363	0.3952	0.4431	0.4936
Rate of return	4.57%	3.15%	2.7%	2.87%	2.12%	2.13%	2.39%	2.66%
EPS ²	0.547	0.505	0.604	0.641	0.68	0.7847	0.9042	1.003
Distribution rate	45.9%	53.5%	49.7%	51.5%	53.4%	50.4%	49%	49.2%
Net sales ¹	21,310	23,256	25,284	28,335	30,662	33,210	35,977	38,744
EBITDA ¹	2,925	3,246	3,469	4,112	4,495	4,667	5,123	5,512
EBIT ¹	2,205	2,479	2,682	3,015	3,322	3,634	4,036	4,394
Net income ¹	1,758	1,591	1,857	1,956	2,062	2,322	2,683	2,980
Net Debt ¹	2,160	2,023	2,464	6,875	5,613	5,231	4,668	3,827
Reference price ²	5.50	8.56	11.10	11.48	17.14	18.53	18.53	18.53
Nbr of stocks (in thousands)	3,161,416	3,070,678	3,025,615	2,983,629	2,977,003	2,834,393	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE AEROSPACE	42.49x	7.75x	32.21x	0.5%	369B
RTX CORPORATION	33.71x	3.06x	18.16x	1.48%	260B
ROLLS-ROYCE HOLDINGS PLC	37.01x	4.98x	22.65x	0.88%	155B
LOCKHEED MARTIN CORPORATION	17.23x	1.68x	11.84x	2.73%	119B
GENERAL DYNAMICS CORPORATION	22.13x	1.86x	15.24x	1.73%	99.77B
NORTHROP GRUMMAN CORPORATION	18.9x	1.9x	13.47x	1.84%	75.09B
L3HARRIS TECHNOLOGIES, INC.	24.98x	2.64x	14.68x	1.71%	54.03B
RHEINMETALL AG	27.92x	3.08x	13.52x	1.53%	52.19B
Average	28.05x	3.37x	17.72x	1.55%	148.01B
Weighted average by Cap.	32.66x	4.44x	21.58x	1.28%