Valuation BAE Systems plc Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 11:24:48 2026-07-23 EDT			5-day change	1st Jan Change
23.05 ^EUR	+2.08%		+7.37%	+17.76%

07:22am	Stocks down as eurozone rate call nears	AN
04:09am	Brent surges as US-Iran escalation continues	AN

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	54,495	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	6.8%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	59,726	59,161	58,319
Change	-	44.86%	27.4%	14.08%	37.67%	5.45%	-0.95%	-1.42%
P/E	10.1x	17x	18.4x	17.9x	25.2x	24.4x	21.2x	19.2x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	4.54x	4.22x	3.93x
PEG	-	-2.21x	0.9x	2.92x	4.14x	1.5x	1.4x	1.8x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.64x	1.51x	1.41x
EV / Revenue	0.92x	1.22x	1.43x	1.45x	1.85x	1.8x	1.64x	1.51x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	12.8x	11.5x	10.6x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	16.4x	14.7x	13.3x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	27.7x	23x	19.8x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.61%	4.35%	5.05%
Dividend per Share ²	0.251	0.27	0.3	0.33	0.363	0.3954	0.4443	0.4936
Rate of return	4.57%	3.15%	2.7%	2.87%	2.12%	2.05%	2.31%	2.57%
EPS ²	0.547	0.505	0.604	0.641	0.68	0.7894	0.906	1.003
Distribution rate	45.9%	53.5%	49.7%	51.5%	53.4%	50.1%	49%	49.2%
Net sales ¹	21,310	23,256	25,284	28,335	30,662	33,215	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	3,635	4,037	4,394
Net income ¹	1,758	1,591	1,857	1,956	2,062	2,322	2,682	2,980
Net Debt ¹	2,160	2,023	2,464	6,875	5,613	5,231	4,666	3,824
Reference price ²	5.50	8.56	11.10	11.48	17.14	19.24	19.24	19.24
Nbr of stocks (in thousands)	3,161,416	3,070,678	3,025,615	2,983,629	2,977,003	2,832,378	-	-
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	40.2x	7.24x	30.1x	0.53%	354B
RTX CORPORATION	33.96x	3.08x	18.28x	1.47%	262B
ROLLS-ROYCE HOLDINGS PLC	36.74x	4.94x	22.45x	0.88%	153B
LOCKHEED MARTIN CORPORATION	17.21x	1.68x	11.82x	2.73%	119B
GENERAL DYNAMICS CORPORATION	22.34x	1.88x	15.38x	1.71%	101B
NORTHROP GRUMMAN CORPORATION	18.19x	1.9x	13.53x	1.85%	74.62B
RHEINMETALL AG	28.77x	3.17x	13.94x	1.49%	53.53B
L3HARRIS TECHNOLOGIES, INC.	24.57x	2.6x	14.48x	1.74%	53.12B
Average	27.75x	3.31x	17.50x	1.55%	146.29B
Weighted average by Cap.	31.84x	4.24x	20.82x	1.3%