Valuation Dassault Aviation London S.E.

Stocks

Market Closed - London S.E. 04:56:40 2026-09-15 EDT			After hours 13:07:37
286.30 ^EUR	+2.95%		287.60	+0.45%

11:46am	Dassault Aviation Flight-Tests Two New Sovereign Ai Algorithms on the Rafale Fighter Jet	CI
08:05am	Dassault Aviation tests AI algorithms on Rafale fighter jet	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	22,405	-	-
Change	-	66.59%	7.57%	8.69%	39.17%	4.61%	-	-
Enterprise Value (EV) ¹	3,150	9,416	7,050	7,142	12,181	13,373	14,116	14,640
Change	-	198.9%	-25.13%	1.31%	70.56%	9.79%	5.56%	3.71%
P/E	13x	18.4x	20.9x	16.7x	21.9x	20.3x	16.1x	13.7x
PBR	1.5x	2.18x	2.47x	2.44x	3.21x	3.09x	2.76x	2.47x
PEG	-	1x	-36.03x	0.4x	3.49x	1.4x	0.6x	0.8x
Capitalization / Revenue	1.09x	1.9x	2.95x	2.47x	2.89x	2.54x	2.3x	1.98x
EV / Revenue	0.43x	1.36x	1.47x	1.15x	1.64x	1.52x	1.45x	1.29x
EV / EBITDA	4.64x	12.6x	13.5x	10.1x	14.5x	12.8x	11.7x	9.95x
EV / EBIT	5.98x	16.5x	20.2x	13.8x	19.2x	16.3x	14.4x	11.9x
EV / FCF	2.11x	1.91x	-6.92x	4.65x	7.37x	242x	-33.3x	35.5x
FCF Yield	47.3%	52.4%	-14.4%	21.5%	13.6%	0.41%	-3%	2.82%
Dividend per Share ²	2.49	3	3.37	4.72	4.78	5.157	6.344	7.629
Rate of return	2.62%	1.9%	1.88%	2.39%	1.75%	1.77%	2.18%	2.62%
EPS ²	7.28	8.62	8.57	11.78	12.52	14.34	18.09	21.2
Distribution rate	34.2%	34.8%	39.3%	40.1%	38.2%	36%	35.1%	36%
Net sales ¹	7,246	6,929	4,801	6,230	7,420	8,825	9,753	11,320
EBITDA ¹	678.6	746.8	523.6	705.4	840.9	1,043	1,207	1,472
EBIT ¹	527	572.3	349.2	519.3	634.8	821.8	977.8	1,226
Net income ¹	605.4	716.2	693.4	923.8	977.4	1,143	1,420	1,647
Net Debt ¹	-4,751	-3,747	-7,109	-8,248	-9,236	-9,032	-8,289	-7,766
Reference price ²	95.00	158.20	179.20	197.20	273.80	290.80	290.80	290.80
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

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	26.2x	1.74x	12.98x	1.76%	177B
BOEING	-740.88x	1.85x	41.82x	-.--%	159B
DASSAULT AVIATION	20.27x	1.52x	12.82x	1.77%	25.7B
TEXTRON INC.	14.3x	0.99x	8.65x	0.1%	13.66B
EMBRAER S.A.	21.05x	1.56x	11.86x	1.61%	13.71B
JOBY AVIATION, INC.	-7.29x	55.08x	-8.59x	-.--%	6.34B
BETA TECHNOLOGIES, INC.	-9.68x	89.9x	-9.89x	-.--%	5.16B
CIRRUS AIRCRAFT LIMITED	11.34x	-	-	2.19%	2.01B
Average	-83.09x	21.81x	9.95x	0.93%	50.3B
Weighted average by Cap.	-278.90x	3.72x	23.60x	0.95%