Company Valuation: General Dynamics Corporation

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 90,273 - -
Change - 17% 4.04% 2.26% 25.53% -0.58% - -
Enterprise Value (EV) 1 68,000 77,240 78,084 79,400 96,483 93,214 92,297 91,940
Change - 13.59% 1.09% 1.69% 21.51% -3.39% -0.98% -0.39%
P/E 18x 20.4x 21.6x 19.3x 21.8x 19.7x 17.9x 16.6x
PBR 3.28x 3.67x 3.34x 3.23x 3.55x 3.22x 3.07x 2.91x
PEG - 3.68x -15.49x 1.4x 1.6x 1.97x 1.87x 1.98x
Capitalization / Revenue 1.51x 1.73x 1.67x 1.52x 1.73x 1.62x 1.54x 1.47x
EV / Revenue 1.77x 1.96x 1.85x 1.66x 1.84x 1.67x 1.58x 1.5x
EV / EBITDA 13.5x 15.2x 15.3x 14x 15.4x 13.7x 12.5x 11.7x
EV / EBIT 16.3x 18.3x 18.4x 16.6x 18x 15.9x 14.5x 13.5x
EV / FCF 20.1x 22.3x 20.5x 24.8x 24.4x 19x 19x 17.7x
FCF Yield 4.98% 4.49% 4.87% 4.03% 4.1% 5.27% 5.26% 5.64%
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% 1.89% 2.02% 2.12%
EPS 2 11.55 12.19 12.02 13.63 15.45 16.99 18.62 20.18
Distribution rate 41.2% 41.3% 43.9% 41.7% 38.8% 37.1% 36.2% 35%
Net sales 1 38,469 39,407 42,272 47,716 52,550 55,893 58,568 61,204
EBITDA 1 5,053 5,095 5,108 5,682 6,280 6,825 7,402 7,890
EBIT 1 4,163 4,211 4,245 4,796 5,356 5,873 6,372 6,822
Net income 1 3,257 3,390 3,315 3,782 4,210 4,647 5,065 5,435
Net Debt 1 9,892 9,254 7,348 7,065 5,680 2,941 2,024 1,667
Reference price 2 208.47 248.11 259.67 263.49 336.66 334.16 334.16 334.16
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.66x1.67x13.66x1.89% 90.27B
36.72x6.74x28.24x0.57% 330B
31.11x2.91x17.27x1.52% 253B
34.78x5.06x21.26x0.98% 162B
17x1.65x11.87x2.7% 120B
25.65x1.82x12.71x2.02% 73.7B
17.42x1.83x13x1.92% 71.86B
28.32x3.11x13.67x1.45% 51.27B
19.88x2.19x12x2.09% 44.26B
Average 25.61x 3.00x 15.96x 1.68% 132.92B
Weighted average by Cap. 29.19x 3.89x 19.14x 1.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. GD Stock
  4. Valuation General Dynamics Corporation