Valuation Dassault Aviation BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 07:43:27 2026-07-27 EDT			5-day change	1st Jan Change
303.40 ^EUR	+1.34%		+4.76%	+10.56%

07:26am	AlphaValue/Baader Europe Revises Dassault Aviation Rating, Forecasts After Robust H1 Results	MT
03:08am	Dassault Aviation: Opinion change, from Add to Buy

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,902	13,163	14,159	15,390	21,417	23,053	-	-
Change	-	66.59%	7.57%	8.69%	39.17%	7.64%	-	-
Enterprise Value (EV) ¹	3,150	9,416	7,050	7,142	12,181	14,199	14,756	15,385
Change	-	198.9%	-25.13%	1.31%	70.56%	16.57%	3.92%	4.27%
P/E	13x	18.4x	20.9x	16.7x	21.9x	20.8x	16.6x	14.2x
PBR	1.5x	2.18x	2.47x	2.44x	3.21x	3.18x	2.83x	2.53x
PEG	-	1x	-36.03x	0.4x	3.49x	1.4x	0.7x	0.8x
Capitalization / Revenue	1.09x	1.9x	2.95x	2.47x	2.89x	2.62x	2.36x	2x
EV / Revenue	0.43x	1.36x	1.47x	1.15x	1.64x	1.62x	1.51x	1.34x
EV / EBITDA	4.64x	12.6x	13.5x	10.1x	14.5x	13.6x	12.3x	10.3x
EV / EBIT	5.98x	16.5x	20.2x	13.8x	19.2x	17.4x	15.2x	12.4x
EV / FCF	2.11x	1.91x	-6.92x	4.65x	7.37x	257x	-34.8x	37.3x
FCF Yield	47.3%	52.4%	-14.4%	21.5%	13.6%	0.39%	-2.87%	2.68%
Dividend per Share ²	2.49	3	3.37	4.72	4.78	5.204	6.298	7.602
Rate of return	2.62%	1.9%	1.88%	2.39%	1.75%	1.74%	2.11%	2.54%
EPS ²	7.28	8.62	8.57	11.78	12.52	14.4	17.98	21.12
Distribution rate	34.2%	34.8%	39.3%	40.1%	38.2%	36.1%	35%	36%
Net sales ¹	7,246	6,929	4,801	6,230	7,420	8,787	9,770	11,502
EBITDA ¹	678.6	746.8	523.6	705.4	840.9	1,043	1,200	1,492
EBIT ¹	527	572.3	349.2	519.3	634.8	816.1	971	1,239
Net income ¹	605.4	716.2	693.4	923.8	977.4	1,112	1,410	1,634
Net Debt ¹	-4,751	-3,747	-7,109	-8,248	-9,236	-8,853	-8,297	-7,667
Reference price ²	95.00	158.20	179.20	197.20	273.80	299.20	299.20	299.20
Nbr of stocks (in thousands)	83,177	83,207	79,013	78,041	78,222	77,047	-	-
Announcement Date	3/4/22	3/9/23	3/6/24	3/5/25	3/4/26	-	-	-

¹EUR in Million²EUR

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.($)
AIRBUS SE	27.84x	1.84x	13.74x	1.65%	185B
BOEING	992.75x	1.92x	42.73x	-.--%	165B
TEXTRON INC.	17.16x	1.18x	10.1x	0.09%	16.61B
EMBRAER S.A.	20.5x	1.32x	10.96x	1.98%	11.59B
JOBY AVIATION, INC.	-8.48x	54.47x	-8.96x	-.--%	6.82B
BETA TECHNOLOGIES, INC.	-8.54x	78.47x	-8.11x	-.--%	4.2B
CIRRUS AIRCRAFT LIMITED	10.53x	-	-	2.41%	1.82B
EVE HOLDING, INC.	-3.08x	-	-3.47x	-.--%	798M
Average	131.08x	23.20x	8.14x	0.77%	48.96B
Weighted average by Cap.	432.87x	3.58x	25.12x	0.85%