Valuation BAE Systems plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 07:07:39 2026-06-22 EDT			5-day change	1st Jan Change
1,822.00 ^GBX	-1.33%		-0.15%	+6.05%

03:32am	BAE Systems starts third tranche of GBP1.5 billion buyback	AN
02:50am	Babcock raises annual dividend as revenue grows	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	52,387	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	2.67%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	57,621	57,058	56,217
Change	-	44.86%	27.4%	14.08%	37.67%	1.73%	-0.98%	-1.47%
P/E	10.1x	17x	18.4x	17.9x	25.2x	23.6x	20.6x	18.5x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	4.36x	4.05x	3.77x
PEG	-	-2.21x	0.9x	2.92x	4.14x	1.6x	1.4x	1.7x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.58x	1.46x	1.35x
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	12.3x	11.2x	10.2x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	15.8x	14.1x	12.8x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	26.8x	22.4x	19.2x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.73%	4.46%	5.21%
Dividend per Share ²	0.251	0.27	0.3	0.33	0.363	0.3958	0.443	0.4935
Rate of return	4.57%	3.15%	2.7%	2.87%	2.12%	2.14%	2.4%	2.67%
EPS ²	0.547	0.505	0.604	0.641	0.68	0.7808	0.8984	0.9972
Distribution rate	45.9%	53.5%	49.7%	51.5%	53.4%	50.7%	49.3%	49.5%
Net sales ¹	21,310	23,256	25,284	28,335	30,662	33,210	35,962	38,693
EBITDA ¹	2,925	3,246	3,469	4,112	4,495	4,669	5,117	5,489
EBIT ¹	2,205	2,479	2,682	3,015	3,322	3,639	4,037	4,391
Net income ¹	1,758	1,591	1,857	1,956	2,062	2,314	2,675	2,973
Net Debt ¹	2,160	2,023	2,464	6,875	5,613	5,234	4,671	3,830
Reference price ²	5.50	8.56	11.10	11.48	17.14	18.46	18.46	18.46
Nbr of stocks (in thousands)	3,161,416	3,070,678	3,025,615	2,983,629	2,977,003	2,837,107	-	-
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.($)
BAE SYSTEMS PLC	23.65x	1.74x	12.34x	2.14%	69.3B
GE AEROSPACE	43.94x	7.87x	32.57x	0.5%	373B
RTX CORPORATION	32.39x	2.95x	17.5x	1.55%	250B
ROLLS-ROYCE HOLDINGS PLC	37.39x	5.02x	22.92x	0.87%	154B
LOCKHEED MARTIN CORPORATION	17.09x	1.67x	11.75x	2.72%	118B
GENERAL DYNAMICS CORPORATION	21x	1.77x	14.5x	1.82%	94.51B
NORTHROP GRUMMAN CORPORATION	18.65x	1.88x	13.32x	1.86%	74.07B
RHEINMETALL AG	33.55x	3.79x	16.58x	1.29%	64.19B
ROCKET LAB CORPORATION	-414.21x	66.88x	-1240.39x	-.--%	62.08B
Average	-20.73x	10.40x	-122.10x	1.42%	139.87B
Weighted average by Cap.	10.88x	7.52x	-40.74x	1.25%