|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 337.65 USD | -2.13% |
|
-2.13% | +7.55% |
| 06-12 | European Stocks Close Higher; German Inflation Cools, UK GDP Contracts | MT |
| 06-12 | Analyst recommendations: Adobe, CME Group, Nvidia, Flutter… |  |
Company Valuation: Dassault Aviation
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 | 23,037 | - | - |
| Change | - | 66.59% | 7.57% | 8.69% | 39.17% | 7.56% | - | - |
| Enterprise Value (EV) 1 | 3,150 | 9,416 | 7,050 | 7,142 | 12,181 | 14,227 | 14,884 | 15,585 |
| Change | - | 198.9% | -25.13% | 1.31% | 70.56% | 16.79% | 4.62% | 4.71% |
| P/E Ratio | 13x | 18.4x | 20.9x | 16.7x | 21.9x | 20.2x | 16.5x | 14.1x |
| PBR | 1.5x | 2.18x | 2.47x | 2.44x | 3.21x | 3.14x | 2.75x | 2.51x |
| PEG | - | 1x | -36.03x | 0.4x | 3.49x | 1.2x | 0.7x | 0.8x |
| Capitalization / Revenue | 1.09x | 1.9x | 2.95x | 2.47x | 2.89x | 2.65x | 2.36x | 2.01x |
| EV / Revenue | 0.43x | 1.36x | 1.47x | 1.15x | 1.64x | 1.63x | 1.53x | 1.36x |
| EV / EBITDA | 4.64x | 12.6x | 13.5x | 10.1x | 14.5x | 14.1x | 12.5x | 10.6x |
| EV / EBIT | 5.98x | 16.5x | 20.2x | 13.8x | 19.2x | 17.9x | 15.5x | 12.7x |
| EV / FCF | 2.11x | 1.91x | -6.92x | 4.65x | 7.37x | -34.7x | -15.8x | 19x |
| FCF Yield | 47.3% | 52.4% | -14.4% | 21.5% | 13.6% | -2.88% | -6.31% | 5.26% |
| Dividend per Share 2 | 2.49 | 3 | 3.37 | 4.72 | 4.78 | 5.283 | 6.287 | 7.57 |
| Rate of return | 2.62% | 1.9% | 1.88% | 2.39% | 1.75% | 1.78% | 2.12% | 2.55% |
| EPS 2 | 7.28 | 8.62 | 8.57 | 11.78 | 12.52 | 14.72 | 18 | 21.08 |
| Distribution rate | 34.2% | 34.8% | 39.3% | 40.1% | 38.2% | 35.9% | 34.9% | 35.9% |
| Net sales 1 | 7,246 | 6,929 | 4,801 | 6,230 | 7,420 | 8,703 | 9,745 | 11,462 |
| EBITDA 1 | 678.6 | 746.8 | 523.6 | 705.4 | 840.9 | 1,011 | 1,190 | 1,472 |
| EBIT 1 | 527 | 572.3 | 349.2 | 519.3 | 634.8 | 792.8 | 960.4 | 1,223 |
| Net income 1 | 605.4 | 716.2 | 693.4 | 923.8 | 977.4 | 1,182 | 1,423 | 1,637 |
| Net Debt 1 | -4,751 | -3,747 | -7,109 | -8,248 | -9,236 | -8,811 | -8,153 | -7,452 |
| Reference price 2 | 95.00 | 158.20 | 179.20 | 197.20 | 273.80 | 297.00 | 297.00 | 297.00 |
| Nbr of stocks (in thousands) | 83,177 | 83,207 | 79,013 | 78,041 | 78,222 | 77,567 | - | - |
| Announcement Date | 3/4/22 | 3/9/23 | 3/6/24 | 3/5/25 | 3/4/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 481.24x | 2.02x | 44.96x | -.--% | 175B | |
| 23.89x | 1.54x | 11.41x | 1.92% | 159B | |
| 18.36x | 1.78x | 12.52x | 2.53% | 127B | |
| 16.82x | 1.16x | 9.93x | 0.09% | 16.3B | |
| 17.4x | 1.1x | 9.09x | 2.33% | 9.84B | |
| -11.36x | 83.01x | -13.5x | -.--% | 9.21B | |
| -8.03x | 72.89x | -7.47x | -.--% | 3.92B | |
| 9.63x | - | - | 2.65% | 1.66B | |
| Average | 68.49x | 23.36x | 9.56x | 1.19% | 62.64B | |
| Weighted average by Cap. | 180.64x | 3.81x | 22.73x | 1.31% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AM Stock
- DUAV.F Stock
- Valuation Dassault Aviation
Select your edition
All financial news and data tailored to specific country editions
