Valuation BAE Systems plc

Stocks

Market Closed - London S.E. 11:35:26 2026-09-18 EDT			5-day change	1st Jan Change
2,025.00 ^GBX	-0.88%		+6.69%	+18.14%

09-18	Poland's PGZ is in talks on explosives production in Canada, deputy CEO says	RE
09-17	Bae Systems OneArc Integrates Commercial Embedded Training on U.S. Army Combat Vehicles During Force Development Innovation & Assessment	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	57,278	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	12.25%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	62,061	61,446	60,538
Change	-	44.86%	27.4%	14.08%	37.67%	9.57%	-0.99%	-1.48%
P/E	10.1x	17x	18.4x	17.9x	25.2x	26.4x	22.7x	20.1x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	4.84x	4.49x	4.13x
PEG	-	-2.21x	0.9x	2.92x	4.14x	2.1x	1.4x	1.5x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.73x	1.58x	1.46x
EV / Revenue	0.92x	1.22x	1.43x	1.45x	1.85x	1.87x	1.7x	1.55x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	13.1x	11.8x	10.7x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	16.9x	15x	13.5x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	27.1x	23.6x	20.6x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.69%	4.24%	4.86%
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%	1.96%	2.21%	2.48%
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	20.25	20.25	20.25
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.($)
BAE SYSTEMS PLC	26.42x	1.87x	13.07x	1.96%	76.61B
GE AEROSPACE	36.82x	6.65x	27.7x	0.57%	326B
RTX CORPORATION	32.18x	3x	17.81x	1.47%	261B
ROLLS-ROYCE HOLDINGS PLC	33.96x	4.99x	21.01x	1%	161B
LOCKHEED MARTIN CORPORATION	17.5x	1.69x	12.18x	2.63%	123B
GENERAL DYNAMICS CORPORATION	20.78x	1.76x	14.41x	1.79%	95.38B
NORTHROP GRUMMAN CORPORATION	18.17x	1.9x	13.52x	1.84%	74.92B
RHEINMETALL AG	29.65x	3.25x	14.29x	1.39%	54.15B
L3HARRIS TECHNOLOGIES, INC.	20.7x	2.28x	12.54x	2.01%	46.05B
Average	26.24x	3.04x	16.28x	1.63%	135.41B
Weighted average by Cap.	29.51x	3.86x	19.13x	1.38%