Valuation BAE Systems plc Xetra

Stocks

Market Closed - Xetra 11:35:45 2026-08-13 EDT			5-day change	1st Jan Change
26.19 ^EUR	-1.10%		+3.76%	+33.11%

08-13	JPMorgan cuts M&G and L&G but raises Aviva	AN
08-12	BAE Systems Advances To Phase 2 Of DARPA'S THREADS Program	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	63,320	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	24.09%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	68,036	67,390	66,440
Change	-	44.86%	27.4%	14.08%	37.67%	20.12%	-0.95%	-1.41%
P/E	10.1x	17x	18.4x	17.9x	25.2x	28.8x	24.8x	22x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	5.35x	4.97x	4.58x
PEG	-	-2.21x	0.9x	2.92x	4.14x	2x	1.5x	1.8x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.9x	1.74x	1.61x
EV / Revenue	0.92x	1.22x	1.43x	1.45x	1.85x	2.04x	1.85x	1.69x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	14.4x	13x	11.8x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	18.5x	16.5x	14.8x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	30.2x	25.8x	22.5x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.32%	3.87%	4.44%
Dividend per Share ²	0.251	0.27	0.3	0.33	0.363	0.3965	0.4473	0.5027
Rate of return	4.57%	3.15%	2.7%	2.87%	2.12%	1.77%	2%	2.25%
EPS ²	0.547	0.505	0.604	0.641	0.68	0.7776	0.9033	1.015
Distribution rate	45.9%	53.5%	49.7%	51.5%	53.4%	51%	49.5%	49.5%
Net sales ¹	21,310	23,256	25,284	28,335	30,662	33,295	36,343	39,300
EBITDA ¹	2,925	3,246	3,469	4,112	4,495	4,732	5,176	5,614
EBIT ¹	2,205	2,479	2,682	3,015	3,322	3,675	4,087	4,484
Net income ¹	1,758	1,591	1,857	1,956	2,062	2,331	2,647	2,938
Net Debt ¹	2,160	2,023	2,464	6,875	5,613	4,717	4,070	3,120
Reference price ²	5.50	8.56	11.10	11.48	17.14	22.36	22.36	22.36
Nbr of stocks (in thousands)	3,161,416	3,070,678	3,025,615	2,983,629	2,977,003	2,831,835	-	-
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	42.95x	7.71x	32.03x	0.49%	379B
RTX CORPORATION	36.8x	3.4x	20.03x	1.28%	300B
ROLLS-ROYCE HOLDINGS PLC	38.24x	5.4x	23.17x	0.92%	173B
LOCKHEED MARTIN CORPORATION	19.92x	1.91x	13.68x	2.31%	140B
GENERAL DYNAMICS CORPORATION	23.19x	1.96x	16.03x	1.6%	106B
BAE SYSTEMS PLC	29.19x	2.07x	14.58x	1.75%	86.82B
NORTHROP GRUMMAN CORPORATION	19.89x	2.06x	14.67x	1.68%	82.02B
RHEINMETALL AG	34.02x	3.77x	16.68x	1.21%	62.92B
L3HARRIS TECHNOLOGIES, INC.	24.11x	2.64x	14.49x	1.72%	54.14B
Average	29.81x	3.43x	18.37x	1.44%	153.89B
Weighted average by Cap.	33.81x	4.39x	21.73x	1.22%