Valuation CAE Inc. Nasdaq

Stocks

Market Closed - Nasdaq 16:00:00 2026-09-16 EDT			5-day change	1st Jan Change
24.05 ^USD	+1.43%		-0.95%	-20.94%

09-08	CAE Inc. And WB Electronics Advance Polish-Canadian Collaboration In Unmanned Systems Training And Readiness	CI
09-08	CAE, WB Electronics Sign MoU to Collaborate on Unmanned Systems Training and Readiness	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	10,315	9,714	8,903	11,314	11,656	10,780	-	-
Change	-	-5.83%	-8.35%	27.08%	3.02%	-7.51%	-	-
Enterprise Value (EV) ¹	13,015	12,746	11,817	14,491	14,338	13,010	12,570	12,228
Change	-	-2.06%	-7.29%	22.63%	-1.06%	-9.26%	-3.39%	-2.72%
P/E	72.3x	43.7x	-29.4x	27.9x	37.3x	37x	25.7x	21.2x
PBR	2.54x	2.16x	2.11x	2.27x	2.17x	1.89x	1.77x	1.66x
PEG	-	0.8x	0x	-0x	-1.6x	-5.98x	0.6x	1x
Capitalization / Revenue	3.06x	2.31x	2.08x	2.4x	2.37x	2.15x	2.11x	2.01x
EV / Revenue	3.86x	3.03x	2.76x	3.08x	2.92x	2.6x	2.46x	2.28x
EV / EBITDA	17.2x	14.3x	11.7x	12.6x	12.2x	11.3x	10.1x	9.08x
EV / EBIT	29.3x	23.3x	18.5x	19.8x	20.2x	17.9x	15.3x	13.4x
EV / FCF	89.1x	91.3x	49.8x	17.8x	18.9x	31.9x	27.9x	22.2x
FCF Yield	1.12%	1.1%	2.01%	5.62%	5.29%	3.14%	3.58%	4.51%
Dividend per Share ²	-	-	-	-	-	-	0.19	0.245
Rate of return	-	-	-	-	-	-	0.56%	0.73%
EPS ²	0.45	0.7	-0.95	1.27	0.97	0.91	1.307	1.59
Distribution rate	-	-	-	-	-	-	14.5%	15.4%
Net sales ¹	3,371	4,203	4,283	4,708	4,914	5,011	5,104	5,352
EBITDA ¹	755	890.3	1,009	1,147	1,171	1,154	1,249	1,347
EBIT ¹	444.5	548.1	640	732	710.7	724.9	819.7	910
Net income ¹	141.7	222.7	-304	405.3	313.1	312.9	443.1	505.5
Net Debt ¹	2,700	3,032	2,914	3,177	2,682	2,230	1,790	1,448
Reference price ²	32.54	30.56	27.97	35.38	36.22	33.64	33.64	33.64
Nbr of stocks (in thousands)	316,984	317,860	318,306	319,794	321,805	320,456	-	-
Announcement Date	5/31/22	5/31/23	5/27/24	5/13/25	5/21/26	-	-	-

¹CAD in Million²CAD

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	35.97x	6.5x	27.08x	0.59%	319B
RTX CORPORATION	32.43x	3.02x	17.93x	1.46%	263B
ROLLS-ROYCE HOLDINGS PLC	33.26x	4.88x	20.57x	1.02%	159B
LOCKHEED MARTIN CORPORATION	17.5x	1.69x	12.18x	2.63%	123B
GENERAL DYNAMICS CORPORATION	21.11x	1.79x	14.63x	1.76%	96.88B
NORTHROP GRUMMAN CORPORATION	18.3x	1.91x	13.6x	1.83%	75.47B
BAE SYSTEMS PLC	26.17x	1.86x	12.97x	1.98%	76.61B
RHEINMETALL AG	30.14x	3.31x	14.54x	1.36%	55.42B
Average	26.86x	3.12x	16.69x	1.58%	146.06B
Weighted average by Cap.	29.57x	3.85x	19.14x	1.36%