Valuation Exosens Boerse Muenchen

Stocks

Real-time Boerse Muenchen 04:13:02 2026-08-19 EDT			5-day change	1st Jan Change
62.50 ^EUR	+0.40%		+3.60%	+35.64%

08-06	Defense: after the stampede into the sector, it's time to make choices
08-06	Defense: after the rush into the sector, it is time to make choices

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	986.7	2,459	3,169	-	-
Change	-	149.26%	28.86%	-	-
Enterprise Value (EV) ¹	1,131	2,657	3,329	3,273	3,211
Change	-	134.98%	25.3%	-1.7%	-1.89%
P/E	31.9x	57.7x	38.1x	28.6x	23.7x
PBR	2.39x	5.51x	6.22x	5.32x	4.55x
PEG	0x	1.5x	0.4x	0.9x	1.1x
Capitalization / Revenue	2.5x	5.25x	5.88x	5.16x	4.55x
EV / Revenue	2.87x	5.68x	6.18x	5.33x	4.61x
EV / EBITDA	9.54x	17.5x	19.1x	16.1x	13.6x
EV / EBIT	11.9x	20.8x	22.6x	19.5x	16.5x
EV / FCF	20.4x	46.4x	57.7x	42.7x	31.8x
FCF Yield	4.9%	2.16%	1.73%	2.34%	3.14%
Dividend per Share ²	0.1	0.3	0.3542	0.4856	0.6
Rate of return	0.51%	0.62%	0.57%	0.78%	0.96%
EPS ²	0.61	0.84	1.633	2.173	2.631
Distribution rate	16.4%	35.7%	21.7%	22.3%	22.8%
Net sales ¹	394.1	468.2	538.7	614.4	696.6
EBITDA ¹	118.5	151.6	174.8	202.8	235.4
EBIT ¹	95.3	127.6	147.3	167.8	194.2
Net income ¹	30.7	42.7	80.35	108.3	129.7
Net Debt ¹	144.1	197.7	160.2	103.6	41.85
Reference price ²	19.43	48.45	62.25	62.25	62.25
Nbr of stocks (in thousands)	50,783	50,762	50,911	-	-
Announcement Date	3/3/25	2/23/26	-	-	-

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.($)
GE AEROSPACE	44.09x	7.91x	32.87x	0.48%	389B
RTX CORPORATION	37.4x	3.44x	20.43x	1.27%	304B
ROLLS-ROYCE HOLDINGS PLC	36.02x	5.3x	22.31x	0.94%	173B
LOCKHEED MARTIN CORPORATION	19.93x	1.91x	13.69x	2.31%	140B
GENERAL DYNAMICS CORPORATION	23.15x	1.95x	16x	1.6%	106B
BAE SYSTEMS PLC	28.61x	2.03x	14.31x	1.78%	85.31B
NORTHROP GRUMMAN CORPORATION	20.3x	2.1x	14.92x	1.65%	83.7B
RHEINMETALL AG	35.34x	3.93x	17.22x	1.16%	65.58B
L3HARRIS TECHNOLOGIES, INC.	23.21x	2.54x	14.01x	1.79%	52.05B
Average	29.78x	3.46x	18.42x	1.44%	155.44B
Weighted average by Cap.	34.07x	4.47x	22.02x	1.21%