Valuation Dassault Aviation Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 16:43:51 2026-09-14 EDT			5-day change	1st Jan Change
284.60 ^EUR	+1.93%		+0.43%	+3.10%

09-11	Dassault Aviation Receives Proposed Airworthiness Directive From Federal Aviation Administration For Falcon Aircraft Seat Modifications	CI
09-09	Dassault Aviation Delivers Two Aircraft to French Government's Defense Procurement Agency	MT

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	21,820	-	-
Change	-	66.59%	7.57%	8.69%	39.17%	1.88%	-	-
Enterprise Value (EV) ¹	3,150	9,416	7,050	7,142	12,181	12,788	13,530	14,054
Change	-	198.9%	-25.13%	1.31%	70.56%	4.98%	5.81%	3.87%
P/E	13x	18.4x	20.9x	16.7x	21.9x	19.7x	15.7x	13.4x
PBR	1.5x	2.18x	2.47x	2.44x	3.21x	3.01x	2.69x	2.41x
PEG	-	1x	-36.03x	0.4x	3.49x	1.4x	0.6x	0.8x
Capitalization / Revenue	1.09x	1.9x	2.95x	2.47x	2.89x	2.47x	2.24x	1.93x
EV / Revenue	0.43x	1.36x	1.47x	1.15x	1.64x	1.45x	1.39x	1.24x
EV / EBITDA	4.64x	12.6x	13.5x	10.1x	14.5x	12.3x	11.2x	9.55x
EV / EBIT	5.98x	16.5x	20.2x	13.8x	19.2x	15.6x	13.8x	11.5x
EV / FCF	2.11x	1.91x	-6.92x	4.65x	7.37x	231x	-31.9x	34.1x
FCF Yield	47.3%	52.4%	-14.4%	21.5%	13.6%	0.43%	-3.13%	2.94%
Dividend per Share ²	2.49	3	3.37	4.72	4.78	5.157	6.344	7.629
Rate of return	2.62%	1.9%	1.88%	2.39%	1.75%	1.82%	2.24%	2.69%
EPS ²	7.28	8.62	8.57	11.78	12.52	14.34	18.09	21.2
Distribution rate	34.2%	34.8%	39.3%	40.1%	38.2%	36%	35.1%	36%
Net sales ¹	7,246	6,929	4,801	6,230	7,420	8,825	9,753	11,320
EBITDA ¹	678.6	746.8	523.6	705.4	840.9	1,043	1,207	1,472
EBIT ¹	527	572.3	349.2	519.3	634.8	821.8	977.8	1,226
Net income ¹	605.4	716.2	693.4	923.8	977.4	1,143	1,420	1,647
Net Debt ¹	-4,751	-3,747	-7,109	-8,248	-9,236	-9,032	-8,289	-7,766
Reference price ²	95.00	158.20	179.20	197.20	273.80	283.20	283.20	283.20
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AIRBUS SE	26.82x	1.79x	13.32x	1.71%	183B
BOEING	-775.14x	1.93x	43.53x	-.--%	166B
DASSAULT AVIATION	19.44x	1.41x	11.93x	1.85%	24.93B
TEXTRON INC.	14.59x	1.01x	8.8x	0.1%	13.93B
JOBY AVIATION, INC.	-7.26x	54.91x	-8.56x	-.--%	6.32B
BETA TECHNOLOGIES, INC.	-9.28x	85.41x	-9.39x	-.--%	4.95B
CIRRUS AIRCRAFT LIMITED	11.81x	-	-	2.1%	2.09B
EVE HOLDING, INC.	-3.16x	-	-3.42x	-.--%	735M
Average	-90.27x	24.41x	8.03x	0.72%	50.31B
Weighted average by Cap.	-306.61x	3.67x	24.97x	0.91%