|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 302.00 EUR | +0.27% |
|
+1.68% | +10.30% |
| 06-19 | Dassault Aviation Falcon 10X Makes Maiden Flight | CI |
| 06-19 | Successful first flight for Dassault Aviation's Falcon 10X |  |
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 | 23,425 | - | - |
| Change | - | 66.59% | 7.57% | 8.69% | 39.17% | 9.38% | - | - |
| Enterprise Value (EV) 1 | 3,150 | 9,416 | 7,050 | 7,142 | 12,181 | 14,615 | 15,272 | 15,973 |
| Change | - | 198.9% | -25.13% | 1.31% | 70.56% | 19.98% | 4.5% | 4.59% |
| P/E | 13x | 18.4x | 20.9x | 16.7x | 21.9x | 20.5x | 16.8x | 14.3x |
| PBR | 1.5x | 2.18x | 2.47x | 2.44x | 3.21x | 3.19x | 2.8x | 2.55x |
| PEG | - | 1x | -36.03x | 0.4x | 3.49x | 1.2x | 0.8x | 0.8x |
| Capitalization / Revenue | 1.09x | 1.9x | 2.95x | 2.47x | 2.89x | 2.69x | 2.4x | 2.04x |
| EV / Revenue | 0.43x | 1.36x | 1.47x | 1.15x | 1.64x | 1.68x | 1.57x | 1.39x |
| EV / EBITDA | 4.64x | 12.6x | 13.5x | 10.1x | 14.5x | 14.5x | 12.8x | 10.9x |
| EV / EBIT | 5.98x | 16.5x | 20.2x | 13.8x | 19.2x | 18.4x | 15.9x | 13.1x |
| EV / FCF | 2.11x | 1.91x | -6.92x | 4.65x | 7.37x | -35.6x | -16.3x | 19.5x |
| FCF Yield | 47.3% | 52.4% | -14.4% | 21.5% | 13.6% | -2.81% | -6.15% | 5.14% |
| 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% | 1.75% | 2.08% | 2.51% |
| 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 | 302.00 | 302.00 | 302.00 |
| 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, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.52x | 1.68x | 14.45x | 1.75% | 26.87B | |
| 483.61x | 2.03x | 45.16x | -.--% | 176B | |
| 25.83x | 1.68x | 12.5x | 1.78% | 171B | |
| 16.05x | 1.11x | 9.52x | 0.09% | 15.56B | |
| -12.14x | 88.65x | -14.41x | -.--% | 9.84B | |
| -7.6x | 67.82x | -6.95x | -.--% | 3.72B | |
| 9.9x | - | - | 2.58% | 1.7B | |
| -3.8x | - | -4.23x | -.--% | 986M | |
| -3.54x | - | - | - | 137M | |
| Average | 58.76x | 27.16x | 8.00x | 0.77% | 45.04B | |
| Weighted average by Cap. | 221.98x | 4.54x | 25.84x | 0.88% |
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
- Valuation Dassault Aviation
Select your edition
All financial news and data tailored to specific country editions
