|
Market Closed -
Deutsche Boerse AG
03:44:37 2026-09-23 EDT
|
5-day change | 1st Jan Change | ||
| 287.60 EUR | +0.21% |
|
+0.42% | +6.99% |
| 09-22 | Dassault Aviation Flight-Tests Two New Sovereign Ai Algorithms on the Rafale Fighter Jet | CI |
| 09-22 | Dassault Aviation tests AI algorithms on Rafale fighter jet | RE |
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 | 22,436 | - | - |
| Change | - | 66.59% | 7.57% | 8.69% | 39.17% | 4.76% | - | - |
| Enterprise Value (EV) 1 | 3,150 | 9,416 | 7,050 | 7,142 | 12,181 | 13,404 | 14,147 | 14,671 |
| Change | - | 198.9% | -25.13% | 1.31% | 70.56% | 10.04% | 5.54% | 3.7% |
| P/E | 13x | 18.4x | 20.9x | 16.7x | 21.9x | 20.3x | 16.1x | 13.7x |
| PBR | 1.5x | 2.18x | 2.47x | 2.44x | 3.21x | 3.1x | 2.76x | 2.48x |
| 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 | 2.54x | 2.3x | 1.98x |
| EV / Revenue | 0.43x | 1.36x | 1.47x | 1.15x | 1.64x | 1.52x | 1.45x | 1.3x |
| EV / EBITDA | 4.64x | 12.6x | 13.5x | 10.1x | 14.5x | 12.8x | 11.7x | 9.97x |
| EV / EBIT | 5.98x | 16.5x | 20.2x | 13.8x | 19.2x | 16.3x | 14.5x | 12x |
| EV / FCF | 2.11x | 1.91x | -6.92x | 4.65x | 7.37x | 243x | -33.4x | 35.6x |
| FCF Yield | 47.3% | 52.4% | -14.4% | 21.5% | 13.6% | 0.41% | -2.99% | 2.81% |
| 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% | 1.77% | 2.18% | 2.62% |
| 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 | 291.20 | 291.20 | 291.20 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.18x | 1.74x | 12.97x | 1.76% | 176B | |
| -728.25x | 1.82x | 41.2x | -.--% | 156B | |
| 20.04x | 1.49x | 12.57x | 1.79% | 25.34B | |
| 21.02x | 1.56x | 11.84x | 1.61% | 13.69B | |
| 14.02x | 0.98x | 8.5x | 0.11% | 13.39B | |
| -7.32x | 55.33x | -8.62x | -.--% | 6.37B | |
| -10.21x | 95.94x | -10.55x | -.--% | 5.45B | |
| 11.16x | - | - | 2.23% | 1.97B | |
| Average | -81.67x | 22.69x | 9.70x | 0.94% | 49.84B | |
| Weighted average by Cap. | -271.58x | 3.88x | 23.20x | 0.96% |
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
- DAU0 Stock
- Valuation Dassault Aviation
Select your edition
All financial news and data tailored to specific country editions
