Valuation Dassault Aviation London S.E.

Stocks

Market Closed - London S.E. Other stock markets 09:50:41 2026-06-24 EDT			5-day change	1st Jan Change
293.60 ^EUR	-10.98%		-0.07%	+7.23%

07-02	CIC Corporate & Institutional Banking Upgrades Dassault Aviation to Buy	MT
07-01	Dassault Aviation CEO Says Open to Partnership After Failed Fighter Jet Project	MT

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	23,828	-	-
Change	-	66.59%	7.57%	8.69%	39.17%	11.26%	-	-
Enterprise Value (EV) ¹	3,150	9,416	7,050	7,142	12,181	15,018	15,675	16,376
Change	-	198.9%	-25.13%	1.31%	70.56%	23.29%	4.38%	4.47%
P/E	13x	18.4x	20.9x	16.7x	21.9x	21x	17.1x	14.6x
PBR	1.5x	2.18x	2.47x	2.44x	3.21x	3.25x	2.85x	2.6x
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	2.74x	2.45x	2.08x
EV / Revenue	0.43x	1.36x	1.47x	1.15x	1.64x	1.73x	1.61x	1.43x
EV / EBITDA	4.64x	12.6x	13.5x	10.1x	14.5x	14.9x	13.2x	11.1x
EV / EBIT	5.98x	16.5x	20.2x	13.8x	19.2x	19x	16.4x	13.4x
EV / FCF	2.11x	1.91x	-6.92x	4.65x	7.37x	-36.6x	-16.7x	20x
FCF Yield	47.3%	52.4%	-14.4%	21.5%	13.6%	-2.73%	-5.99%	5.01%
Dividend per Share ²	2.49	3	3.37	4.72	4.78	5.267	6.271	7.55
Rate of return	2.62%	1.9%	1.88%	2.39%	1.75%	1.71%	2.04%	2.46%
EPS ²	7.28	8.62	8.57	11.78	12.52	14.65	17.92	21.01
Distribution rate	34.2%	34.8%	39.3%	40.1%	38.2%	36%	35%	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	1,008	1,187	1,470
EBIT ¹	527	572.3	349.2	519.3	634.8	789.7	957.8	1,220
Net income ¹	605.4	716.2	693.4	923.8	977.4	1,175	1,417	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	307.20	307.20	307.20
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.($)
AIRBUS SE	26.9x	1.76x	13.2x	1.69%	178B
BOEING	542.79x	1.99x	44.44x	-.--%	172B
TEXTRON INC.	16.5x	1.14x	9.76x	0.09%	15.99B
EMBRAER S.A.	19.77x	1.28x	10.52x	2.05%	11.18B
JOBY AVIATION, INC.	-10.73x	78.43x	-12.75x	-.--%	8.7B
BETA TECHNOLOGIES, INC.	-8.15x	74.58x	-7.63x	-.--%	4.01B
CIRRUS AIRCRAFT LIMITED	9.14x	-	-	2.79%	1.57B
EVE HOLDING, INC.	-3.37x	-	-3.78x	-.--%	874M
Average	74.11x	26.53x	7.68x	0.83%	49.04B
Weighted average by Cap.	251.50x	4.29x	25.93x	0.84%