Valuation BAE Systems plc

Stocks

Market Closed - London S.E. 11:35:28 2026-11-13 EST			5-day change	1st Jan Change
1,886.00 ^GBX	-0.53%		+2.17%	+10.04%

11-14	Italy says it backs Germany joining next-generation fighter jet project	RE
11-13	US Air Force conducts weapons test on B-21 Raider	RE

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	53,346	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	4.55%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	57,984	57,438	56,530
Change	-	44.86%	27.4%	14.08%	37.67%	2.38%	-0.94%	-1.58%
P/E	10.1x	17x	18.4x	17.9x	25.2x	24.4x	21x	18.6x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	4.53x	4.21x	3.89x
PEG	-	-2.21x	0.9x	2.92x	4.14x	1.8x	1.3x	1.4x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.6x	1.47x	1.36x
EV / Revenue	0.92x	1.22x	1.43x	1.45x	1.85x	1.74x	1.59x	1.44x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	12.3x	11x	10x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	15.9x	14x	12.6x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	19x	21.8x	18.9x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	5.26%	4.58%	5.28%
Dividend per Share ²	0.251	0.27	0.3	0.33	0.363	0.3978	0.4489	0.5027
Rate of return	4.57%	3.15%	2.7%	2.87%	2.12%	2.11%	2.38%	2.67%
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	33,289	36,210	39,153
EBITDA ¹	2,925	3,246	3,469	4,112	4,495	4,721	5,201	5,646
EBIT ¹	2,205	2,479	2,682	3,015	3,322	3,647	4,094	4,502
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	4,638	4,092	3,184
Reference price ²	5.50	8.56	11.10	11.48	17.14	18.86	18.86	18.86
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.($)
BAE SYSTEMS PLC	24.37x	1.74x	12.28x	2.11%	70.54B
GE AEROSPACE	37.9x	6.92x	28.68x	0.55%	343B
RTX CORPORATION	30.89x	3.03x	17.37x	1.43%	268B
AIRBUS SE	28.07x	1.86x	13.84x	1.63%	180B
ROLLS-ROYCE HOLDINGS PLC	31.72x	4.58x	19.07x	1.09%	147B
SAFRAN	30.92x	3.38x	15.36x	1.33%	140B
LOCKHEED MARTIN CORPORATION	19.46x	1.85x	13.46x	2.35%	138B
BOEING	-116.44x	1.64x	46.77x	-.--%	136B
GENERAL DYNAMICS CORPORATION	20.93x	1.78x	14.58x	1.74%	98.07B
HOWMET AEROSPACE INC.	39.04x	8.86x	27.33x	0.24%	87.81B
Average	14.69x	3.56x	20.87x	1.25%	161B
Weighted average by Cap.	18.27x	3.87x	21.67x	1.17%