Valuation BAE Systems plc Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:55:39 2026-09-25 EDT			5-day change	1st Jan Change
23.01 ^EUR	-0.52%		-2.46%	+17.04%

09-25	Stocks rise as Hormuz hopes push oil lower	AN
09-25	WINNERS & LOSERS: Energy stocks slide; Harworth recommends offer	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	55,779	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	9.31%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	60,561	59,947	59,039
Change	-	44.86%	27.4%	14.08%	37.67%	6.93%	-1.01%	-1.51%
P/E	10.1x	17x	18.4x	17.9x	25.2x	25.7x	22.1x	19.6x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	4.71x	4.37x	4.02x
PEG	-	-2.21x	0.9x	2.92x	4.14x	2x	1.4x	1.5x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.68x	1.54x	1.42x
EV / Revenue	0.92x	1.22x	1.43x	1.45x	1.85x	1.83x	1.66x	1.51x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	12.8x	11.5x	10.5x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	16.5x	14.7x	13.1x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	26.4x	23x	20.1x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.78%	4.35%	4.98%
Dividend per Share ²	0.251	0.27	0.3	0.33	0.363	0.3967	0.4469	0.5014
Rate of return	4.57%	3.15%	2.7%	2.87%	2.12%	2.01%	2.27%	2.54%
EPS ²	0.547	0.505	0.604	0.641	0.68	0.7664	0.8917	1.008
Distribution rate	45.9%	53.5%	49.7%	51.5%	53.4%	51.8%	50.1%	49.7%
Net sales ¹	21,310	23,256	25,284	28,335	30,662	33,180	36,216	39,155
EBITDA ¹	2,925	3,246	3,469	4,112	4,495	4,750	5,195	5,644
EBIT ¹	2,205	2,479	2,682	3,015	3,322	3,679	4,090	4,493
Net income ¹	1,758	1,591	1,857	1,956	2,062	2,254	2,582	2,880
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	19.72	19.72	19.72
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE AEROSPACE	38.32x	6.92x	28.97x	0.55%	339B
RTX CORPORATION	31.41x	2.94x	17.43x	1.51%	255B
ROLLS-ROYCE HOLDINGS PLC	34.95x	5.09x	21.36x	0.98%	163B
LOCKHEED MARTIN CORPORATION	17.05x	1.65x	11.9x	2.7%	120B
GENERAL DYNAMICS CORPORATION	19.82x	1.68x	13.76x	1.87%	90.96B
BAE SYSTEMS PLC	25.73x	1.83x	12.75x	2.01%	73.85B
NORTHROP GRUMMAN CORPORATION	17.59x	1.85x	13.13x	1.9%	72.53B
RHEINMETALL AG	28.79x	3.16x	13.9x	1.43%	52.25B
Average	26.71x	3.14x	16.65x	1.62%	145.87B
Weighted average by Cap.	30.20x	4.04x	19.76x	1.36%