|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 304.00 EUR | +1.33% |
|
+1.54% | +10.96% |
| 07-27 | AlphaValue/Baader Europe Upgrades Dassault Aviation to Buy, Boosts PT | MT |
| 07-27 | AlphaValue/Baader Europe Revises Dassault Aviation Rating, Forecasts After Robust H1 Results | MT |
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 | 23,114 | - | - |
| Change | - | 66.59% | 7.57% | 8.69% | 39.17% | 7.92% | - | - |
| Enterprise Value (EV) 1 | 3,150 | 9,416 | 7,050 | 7,142 | 12,181 | 14,261 | 14,817 | 15,447 |
| Change | - | 198.9% | -25.13% | 1.31% | 70.56% | 17.07% | 3.9% | 4.25% |
| P/E | 13x | 18.4x | 20.9x | 16.7x | 21.9x | 21x | 16.6x | 14.2x |
| PBR | 1.5x | 2.18x | 2.47x | 2.44x | 3.21x | 3.2x | 2.83x | 2.54x |
| PEG | - | 1x | -36.03x | 0.4x | 3.49x | 1.5x | 0.6x | 0.8x |
| Capitalization / Revenue | 1.09x | 1.9x | 2.95x | 2.47x | 2.89x | 2.63x | 2.37x | 2.01x |
| EV / Revenue | 0.43x | 1.36x | 1.47x | 1.15x | 1.64x | 1.62x | 1.52x | 1.34x |
| EV / EBITDA | 4.64x | 12.6x | 13.5x | 10.1x | 14.5x | 13.7x | 12.3x | 10.3x |
| EV / EBIT | 5.98x | 16.5x | 20.2x | 13.8x | 19.2x | 17.4x | 15.2x | 12.4x |
| EV / FCF | 2.11x | 1.91x | -6.92x | 4.65x | 7.37x | 258x | -35x | 37.4x |
| FCF Yield | 47.3% | 52.4% | -14.4% | 21.5% | 13.6% | 0.39% | -2.86% | 2.67% |
| Dividend per Share 2 | 2.49 | 3 | 3.37 | 4.72 | 4.78 | 5.184 | 6.309 | 7.621 |
| Rate of return | 2.62% | 1.9% | 1.88% | 2.39% | 1.75% | 1.73% | 2.1% | 2.54% |
| EPS 2 | 7.28 | 8.62 | 8.57 | 11.78 | 12.52 | 14.31 | 18.03 | 21.2 |
| Distribution rate | 34.2% | 34.8% | 39.3% | 40.1% | 38.2% | 36.2% | 35% | 35.9% |
| Net sales 1 | 7,246 | 6,929 | 4,801 | 6,230 | 7,420 | 8,789 | 9,772 | 11,505 |
| EBITDA 1 | 678.6 | 746.8 | 523.6 | 705.4 | 840.9 | 1,041 | 1,204 | 1,500 |
| EBIT 1 | 527 | 572.3 | 349.2 | 519.3 | 634.8 | 819.7 | 975.3 | 1,246 |
| Net income 1 | 605.4 | 716.2 | 693.4 | 923.8 | 977.4 | 1,102 | 1,414 | 1,642 |
| Net Debt 1 | -4,751 | -3,747 | -7,109 | -8,248 | -9,236 | -8,853 | -8,297 | -7,667 |
| Reference price 2 | 95.00 | 158.20 | 179.20 | 197.20 | 273.80 | 300.00 | 300.00 | 300.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.97x | 1.62x | 13.7x | 1.73% | 26.61B | |
| 27.61x | 1.84x | 13.72x | 1.66% | 186B | |
| 3772.84x | 2.02x | 43.93x | -.--% | 175B | |
| 15.65x | 1.08x | 9.36x | 0.1% | 14.98B | |
| -8.86x | 57.15x | -9.4x | -.--% | 7.12B | |
| -8.24x | 74.92x | -7.74x | -.--% | 4.05B | |
| 11.93x | - | - | 2.12% | 2.07B | |
| -3.13x | - | -3.53x | -.--% | 812M | |
| Average | 478.60x | 23.11x | 8.58x | 0.7% | 52.02B | |
| Weighted average by Cap. | 1,597.02x | 3.54x | 25.65x | 0.87% |
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
