Valuation Dassault Aviation

Equities

Market Closed - Euronext Paris Other stock markets 11:35:16 2024-09-10 EDT			5-day change	1st Jan Change
189.90 ^EUR	+0.74%		-0.63%	+5.97%

08-31	Serbia unlikely to join EU before end of decade, says President Vucic	RE
08-30	CAC40: bullish momentum continues, approaches 7700	CF

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	9,726	7,459	7,902	13,163	14,159	14,820	-	-
Change	-	-23.31%	5.94%	66.59%	7.57%	4.67%	-	-
Enterprise Value (EV) ¹	5,319	4,165	3,150	9,416	7,050	6,215	6,189	6,098
Change	-	-21.69%	-24.36%	198.9%	-25.13%	-11.85%	-0.42%	-1.47%
P/E ratio	13.7x	24.6x	13x	18.4x	20.9x	16.6x	13.5x	11.2x
PBR	2.2x	1.64x	1.5x	2.18x	2.47x	2.34x	2.07x	1.83x
PEG	-	-0.4x	0x	1x	-36.03x	0.5x	0.6x	0.6x
Capitalization / Revenue	1.33x	1.36x	1.09x	1.9x	2.95x	2.45x	2.02x	1.66x
EV / Revenue	0.72x	0.76x	0.43x	1.36x	1.47x	1.03x	0.84x	0.68x
EV / EBITDA	5.86x	9.97x	4.64x	12.6x	13.5x	9.18x	6.9x	5.37x
EV / EBIT	6.95x	16x	5.98x	16.5x	20.2x	12.7x	9x	6.84x
EV / FCF	-18.8x	-4.02x	2.11x	1.91x	-6.92x	3.91x	8.7x	12.4x
FCF Yield	-5.32%	-24.9%	47.3%	52.4%	-14.4%	25.6%	11.5%	8.08%
Dividend per Share ²	2.54	1.23	2.49	3	3.37	3.722	4.507	5.346
Rate of return	2.17%	1.37%	2.62%	1.9%	1.88%	1.96%	2.37%	2.82%
EPS ²	8.57	3.64	7.28	8.62	8.57	11.42	14.12	16.91
Distribution rate	29.6%	33.8%	34.2%	34.8%	39.3%	32.6%	31.9%	31.6%
Net sales ¹	7,341	5,489	7,246	6,929	4,801	6,056	7,347	8,934
EBITDA ¹	908	417.9	678.6	746.8	523.6	677.3	896.6	1,135
EBIT ¹	765.5	261	527	572.3	349.2	490	688	891.4
Net income ¹	712.7	302.8	605.4	716.2	693.4	911.5	1,100	1,328
Net Debt ¹	-4,408	-3,294	-4,751	-3,747	-7,109	-8,605	-8,631	-8,722
Reference price ²	117.00	89.70	95.00	158.20	179.20	189.90	189.90	189.90
Nbr of stocks (in thousands)	83,131	83,153	83,177	83,207	79,013	78,041	-	-
Announcement Date	20-02-27	21-03-05	22-03-04	23-03-09	24-03-06	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
DASSAULT AVIATION	16.5x	1.01x	9.02x	+1.97%	16.24B
LOCKHEED MARTIN CORPORATION	21.81x	2.17x	15.75x	+2.22%	137B
AIRBUS SE	24.9x	1.31x	11.35x	+1.65%	113B
BOEING	-72.83x	1.9x	69.04x	-.--%	100B
TEXTRON INC.	15.92x	1.25x	10.58x	+0.09%	16.28B
EMBRAER S.A.	16.04x	1.14x	10.23x	-.--%	6.29B
AVICOPTER PLC	37.86x	-	-	+0.55%	4.19B
JOBY AVIATION, INC.	-6.98x	6251.17x	-5.74x	-.--%	3.57B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	7.88x	-0.02x	-0.16x	+3.62%	3.22B
Average	6.79x	782.49x	15.01x	+1.12%	44.56B
Weighted average by Cap.	-1.75x	58.01x	27.08x	+1.35%