Valuation General Dynamics Corporation Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 2026-09-11			5-day change	1st Jan Change
6,062.93 ^MXN	+0.65%		-1.98%	-0.72%

09-11	Inflation Has Wall Street Cornered
09-11	A very bad trip for markets?

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	97,254	-	-
Change	-	17%	4.04%	2.26%	25.53%	7.1%	-	-
Enterprise Value (EV) ¹	68,000	77,240	78,084	79,400	96,483	100,213	99,292	98,945
Change	-	13.59%	1.09%	1.69%	21.51%	3.87%	-0.92%	-0.35%
P/E	18x	20.4x	21.6x	19.3x	21.8x	21.2x	19.3x	17.8x
PBR	3.28x	3.67x	3.34x	3.23x	3.55x	3.47x	3.3x	3.15x
PEG	-	3.68x	-15.49x	1.4x	1.6x	2.13x	2.02x	2.13x
Capitalization / Revenue	1.51x	1.73x	1.67x	1.52x	1.73x	1.74x	1.66x	1.59x
EV / Revenue	1.77x	1.96x	1.85x	1.66x	1.84x	1.79x	1.7x	1.62x
EV / EBITDA	13.5x	15.2x	15.3x	14x	15.4x	14.7x	13.4x	12.5x
EV / EBIT	16.3x	18.3x	18.4x	16.6x	18x	17.1x	15.6x	14.5x
EV / FCF	20.1x	22.3x	20.5x	24.8x	24.4x	20.4x	20.5x	19.1x
FCF Yield	4.98%	4.49%	4.87%	4.03%	4.1%	4.9%	4.87%	5.24%
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%	1.75%	1.87%	1.96%
EPS ²	11.55	12.19	12.02	13.63	15.45	16.99	18.61	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	55,895	58,565	61,201
EBITDA ¹	5,053	5,095	5,108	5,682	6,280	6,824	7,402	7,889
EBIT ¹	4,163	4,211	4,245	4,796	5,356	5,872	6,372	6,821
Net income ¹	3,257	3,390	3,315	3,782	4,210	4,646	5,064	5,433
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	360.00	360.00	360.00
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	36.66x	6.62x	27.58x	0.58%	325B
RTX CORPORATION	32.65x	3.04x	18.05x	1.45%	265B
ROLLS-ROYCE HOLDINGS PLC	33.74x	4.96x	20.87x	1%	161B
LOCKHEED MARTIN CORPORATION	17.63x	1.71x	12.26x	2.61%	124B
GENERAL DYNAMICS CORPORATION	21.19x	1.79x	14.69x	1.75%	97.25B
BAE SYSTEMS PLC	26.47x	1.88x	13.1x	1.96%	77.27B
NORTHROP GRUMMAN CORPORATION	18.29x	1.91x	13.59x	1.83%	75.4B
RHEINMETALL AG	29.68x	3.25x	14.31x	1.38%	54.55B
Average	27.04x	3.15x	16.81x	1.57%	147.4B
Weighted average by Cap.	29.92x	3.91x	19.39x	1.35%