Valuation Dassault Aviation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 10:27:02 2026-07-20 EDT			5-day change	1st Jan Change
282.80 ^EUR	+2.09%		-1.20%	+4.54%

07-16	Gcap, Canada to become observer in next-generation fighter project - source	RE
07-15	Canada will become observer to GCAP fighter project, says source	RE

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	22,137	-	-
Change	-	66.59%	7.57%	8.69%	39.17%	3.36%	-	-
Enterprise Value (EV) ¹	3,150	9,416	7,050	7,142	12,181	13,307	13,972	14,665
Change	-	198.9%	-25.13%	1.31%	70.56%	9.24%	4.99%	4.96%
P/E	13x	18.4x	20.9x	16.7x	21.9x	19.7x	16x	13.6x
PBR	1.5x	2.18x	2.47x	2.44x	3.21x	3.02x	2.65x	2.42x
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	2.55x	2.27x	1.92x
EV / Revenue	0.43x	1.36x	1.47x	1.15x	1.64x	1.53x	1.43x	1.27x
EV / EBITDA	4.64x	12.6x	13.5x	10.1x	14.5x	13.2x	11.8x	9.97x
EV / EBIT	5.98x	16.5x	20.2x	13.8x	19.2x	16.9x	14.6x	12x
EV / FCF	2.11x	1.91x	-6.92x	4.65x	7.37x	-32.5x	-14.9x	17.9x
FCF Yield	47.3%	52.4%	-14.4%	21.5%	13.6%	-3.08%	-6.72%	5.6%
Dividend per Share ²	2.49	3	3.37	4.72	4.78	5.245	6.259	7.54
Rate of return	2.62%	1.9%	1.88%	2.39%	1.75%	1.84%	2.19%	2.64%
EPS ²	7.28	8.62	8.57	11.78	12.52	14.52	17.88	20.99
Distribution rate	34.2%	34.8%	39.3%	40.1%	38.2%	36.1%	35%	35.9%
Net sales ¹	7,246	6,929	4,801	6,230	7,420	8,697	9,760	11,538
EBITDA ¹	678.6	746.8	523.6	705.4	840.9	1,005	1,183	1,471
EBIT ¹	527	572.3	349.2	519.3	634.8	789.6	957.1	1,221
Net income ¹	605.4	716.2	693.4	923.8	977.4	1,165	1,413	1,635
Net Debt ¹	-4,751	-3,747	-7,109	-8,248	-9,236	-8,830	-8,166	-7,473
Reference price ²	95.00	158.20	179.20	197.20	273.80	285.40	285.40	285.40
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

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	26.17x	1.73x	12.89x	1.74%	175B
BOEING	763.22x	1.95x	43.51x	-.--%	169B
TEXTRON INC.	16.43x	1.14x	9.71x	0.09%	15.91B
EMBRAER S.A.	20.11x	1.3x	10.75x	2.01%	11.37B
JOBY AVIATION, INC.	-8.85x	57.09x	-9.38x	-.--%	7.11B
BETA TECHNOLOGIES, INC.	-8.33x	75.98x	-7.85x	-.--%	4.1B
CIRRUS AIRCRAFT LIMITED	10.03x	-	-	2.53%	1.74B
EVE HOLDING, INC.	-2.93x	-	-3.32x	-.--%	759M
Average	101.98x	23.20x	8.04x	0.8%	48.09B
Weighted average by Cap.	347.65x	3.62x	25.51x	0.87%