Valuation General Dynamics Corporation London S.E.

Stocks

Market Closed - London S.E. 10:36:38 2026-08-24 EDT			After hours 13:42:43
381.88 ^USD	-3.42%		378.44	-0.90%

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	102,673	-	-
Change	-	17%	4.04%	2.26%	25.53%	13.07%	-	-
Enterprise Value (EV) ¹	68,000	77,240	78,084	79,400	96,483	105,632	104,711	104,365
Change	-	13.59%	1.09%	1.69%	21.51%	9.48%	-0.87%	-0.33%
P/E	18x	20.4x	21.6x	19.3x	21.8x	22.4x	20.4x	18.8x
PBR	3.28x	3.67x	3.34x	3.23x	3.55x	3.66x	3.49x	3.32x
PEG	-	3.68x	-15.49x	1.4x	1.6x	2.2x	2.17x	2.22x
Capitalization / Revenue	1.51x	1.73x	1.67x	1.52x	1.73x	1.84x	1.75x	1.68x
EV / Revenue	1.77x	1.96x	1.85x	1.66x	1.84x	1.89x	1.79x	1.71x
EV / EBITDA	13.5x	15.2x	15.3x	14x	15.4x	15.5x	14.2x	13.2x
EV / EBIT	16.3x	18.3x	18.4x	16.6x	18x	18x	16.4x	15.3x
EV / FCF	20.1x	22.3x	20.5x	24.8x	24.4x	21.5x	21.6x	20.1x
FCF Yield	4.98%	4.49%	4.87%	4.03%	4.1%	4.65%	4.62%	4.97%
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%	1.66%	1.77%	1.86%
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	380.06	380.06	380.06
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE AEROSPACE	40.29x	7.24x	30.1x	0.53%	356B
RTX CORPORATION	35.18x	3.26x	19.31x	1.35%	286B
ROLLS-ROYCE HOLDINGS PLC	35.83x	5.27x	22.19x	0.95%	173B
LOCKHEED MARTIN CORPORATION	18.58x	1.79x	12.84x	2.48%	131B
GENERAL DYNAMICS CORPORATION	22.36x	1.89x	15.47x	1.66%	103B
BAE SYSTEMS PLC	26.9x	1.92x	13.52x	1.9%	80.5B
NORTHROP GRUMMAN CORPORATION	18.78x	1.96x	13.91x	1.78%	77.44B
RHEINMETALL AG	34.16x	3.79x	16.62x	1.21%	63.78B
Average	29.01x	3.39x	17.99x	1.48%	158.62B
Weighted average by Cap.	32.38x	4.25x	20.92x	1.26%