Valuation Dassault Aviation London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 06:26:42 2026-06-12 EDT			5-day change	1st Jan Change
299.90 ^EUR	-9.07%		+11.57%	+20.45%

05:51am	We always live up to contracts, Airbus Defence chief says on Eurodrone	RE
12:42am	French and Benelux stocks-Factors to watch	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	23,285	-	-
Change	-	66.59%	7.57%	8.69%	39.17%	8.72%	-	-
Enterprise Value (EV) ¹	3,150	9,416	7,050	7,142	12,181	14,475	15,132	15,833
Change	-	198.9%	-25.13%	1.31%	70.56%	18.83%	4.54%	4.63%
P/E Ratio	13x	18.4x	20.9x	16.7x	21.9x	20.4x	16.7x	14.2x
PBR	1.5x	2.18x	2.47x	2.44x	3.21x	3.17x	2.78x	2.54x
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	2.68x	2.39x	2.03x
EV / Revenue	0.43x	1.36x	1.47x	1.15x	1.64x	1.66x	1.55x	1.38x
EV / EBITDA	4.64x	12.6x	13.5x	10.1x	14.5x	14.3x	12.7x	10.8x
EV / EBIT	5.98x	16.5x	20.2x	13.8x	19.2x	18.3x	15.8x	12.9x
EV / FCF	2.11x	1.91x	-6.92x	4.65x	7.37x	-35.3x	-16.1x	19.3x
FCF Yield	47.3%	52.4%	-14.4%	21.5%	13.6%	-2.83%	-6.21%	5.18%
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%	1.76%	2.09%	2.52%
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	300.20	300.20	300.20
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BOEING	481.24x	2.02x	44.96x	-.--%	175B
AIRBUS SE	23.89x	1.54x	11.41x	1.92%	159B
LOCKHEED MARTIN CORPORATION	18.36x	1.78x	12.52x	2.53%	127B
TEXTRON INC.	16.82x	1.16x	9.93x	0.09%	16.3B
EMBRAER S.A.	17.4x	1.1x	9.09x	2.33%	9.84B
JOBY AVIATION, INC.	-11.36x	83.01x	-13.5x	-.--%	9.21B
BETA TECHNOLOGIES, INC.	-8.03x	72.89x	-7.47x	-.--%	3.92B
CIRRUS AIRCRAFT LIMITED	9.63x	-	-	2.65%	1.66B
Average	68.49x	23.36x	9.56x	1.19%	62.64B
Weighted average by Cap.	180.64x	3.81x	22.73x	1.31%