Valuation General Dynamics Corporation Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 2026-08-20			5-day change	1st Jan Change
6,687.08 ^MXN	-0.93%		-0.93%	+9.50%

08-21	DA Davidson Raises Price Target on General Dynamics to $416 From $375, Keeps Buy/Add Rating	MT
08-13	Citigroup Adjusts General Dynamics Price Target to $404 From $364, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	58,108	67,986	70,736	72,335	90,803	103,816	-	-
Change	-	17%	4.04%	2.26%	25.53%	14.33%	-	-
Enterprise Value (EV) ¹	68,000	77,240	78,084	79,400	96,483	106,775	105,854	105,507
Change	-	13.59%	1.09%	1.69%	21.51%	10.67%	-0.86%	-0.33%
P/E	18x	20.4x	21.6x	19.3x	21.8x	22.6x	20.7x	19.1x
PBR	3.28x	3.67x	3.34x	3.23x	3.55x	3.7x	3.53x	3.36x
PEG	-	3.68x	-15.49x	1.4x	1.6x	2.3x	2.21x	2.26x
Capitalization / Revenue	1.51x	1.73x	1.67x	1.52x	1.73x	1.86x	1.77x	1.7x
EV / Revenue	1.77x	1.96x	1.85x	1.66x	1.84x	1.91x	1.81x	1.72x
EV / EBITDA	13.5x	15.2x	15.3x	14x	15.4x	15.6x	14.3x	13.4x
EV / EBIT	16.3x	18.3x	18.4x	16.6x	18x	18.2x	16.6x	15.5x
EV / FCF	20.1x	22.3x	20.5x	24.8x	24.4x	21.8x	21.9x	20.4x
FCF Yield	4.98%	4.49%	4.87%	4.03%	4.1%	4.6%	4.57%	4.91%
Dividend per Share ²	4.76	5.04	5.28	5.68	6	6.306	6.733	7.069
Rate of return	2.28%	2.03%	2.03%	2.16%	1.78%	1.64%	1.75%	1.84%
EPS ²	11.55	12.19	12.02	13.63	15.45	17	18.59	20.17
Distribution rate	41.2%	41.3%	43.9%	41.7%	38.8%	37.1%	36.2%	35.1%
Net sales ¹	38,469	39,407	42,272	47,716	52,550	55,923	58,537	61,164
EBITDA ¹	5,053	5,095	5,108	5,682	6,280	6,830	7,393	7,887
EBIT ¹	4,163	4,211	4,245	4,796	5,356	5,878	6,366	6,820
Net income ¹	3,257	3,390	3,315	3,782	4,210	4,657	5,058	5,432
Net Debt ¹	9,892	9,254	7,348	7,065	5,680	2,959	2,038	1,691
Reference price ²	208.47	248.11	259.67	263.49	336.66	384.29	384.29	384.29
Nbr of stocks (in thousands)	278,734	274,017	272,408	274,528	269,716	270,150	-	-
Announcement Date	1/26/22	1/25/23	1/24/24	1/29/25	1/28/26	-	-	-

¹USD in Million²USD

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.($)
GE AEROSPACE	40.95x	7.36x	30.58x	0.52%	361B
RTX CORPORATION	34.82x	3.22x	19.13x	1.36%	283B
ROLLS-ROYCE HOLDINGS PLC	35.18x	5.17x	21.78x	0.96%	170B
LOCKHEED MARTIN CORPORATION	18.5x	1.78x	12.8x	2.49%	130B
GENERAL DYNAMICS CORPORATION	22.61x	1.91x	15.63x	1.64%	104B
BAE SYSTEMS PLC	27.34x	1.95x	13.72x	1.87%	82.06B
NORTHROP GRUMMAN CORPORATION	18.99x	1.98x	14.05x	1.76%	78.28B
RHEINMETALL AG	33.64x	3.73x	16.36x	1.22%	62.95B
Average	29.00x	3.39x	18.01x	1.48%	158.93B
Weighted average by Cap.	32.43x	4.27x	21.01x	1.26%