Valuation Hensoldt AG

Stocks

Real-time Estimate Tradegate 04:14:47 2026-11-02 EST			5-day change	1st Jan Change
86.06 ^EUR	+0.51%		-0.90%	+16.68%

10-24	Who gets paid to rearm the West?
10-19	Defense stocks mostly lower after strong run, OHB surges	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,315	2,320	2,818	3,985	8,478	9,889	-	-
Change	-	76.52%	21.45%	41.39%	112.75%	16.65%	-	-
Enterprise Value (EV) ¹	1,729	2,656	2,888	4,713	9,179	10,598	10,397	10,157
Change	-	53.57%	8.76%	63.17%	94.76%	15.46%	-1.89%	-2.31%
P/E	20.9x	29.5x	47.8x	37.1x	95.3x	56.6x	39.4x	27.7x
PBR	3.29x	3.84x	3.2x	4.59x	8.22x	8.54x	7.51x	6.34x
PEG	-	1.2x	-1.5x	0.5x	-5.5x	0.6x	0.9x	0.7x
Capitalization / Revenue	0.89x	1.36x	1.53x	1.78x	3.45x	3.51x	3.01x	2.54x
EV / Revenue	1.17x	1.56x	1.56x	2.1x	3.74x	3.77x	3.16x	2.61x
EV / EBITDA	6.63x	9.09x	8.78x	11.6x	20.3x	20.2x	16.3x	13x
EV / EBIT	8.71x	11.9x	11.7x	16x	28.1x	28.3x	22.4x	17.7x
EV / FCF	8.77x	17.8x	19x	42.1x	37.6x	50x	38.1x	31.1x
FCF Yield	11.4%	5.61%	5.26%	2.38%	2.66%	2%	2.62%	3.22%
Dividend per Share ²	0.25	0.3	0.4	0.5	0.55	0.7041	0.9184	1.228
Rate of return	2%	1.36%	1.64%	1.45%	0.75%	0.82%	1.07%	1.43%
EPS ²	0.6	0.75	0.51	0.93	0.77	1.513	2.175	3.093
Distribution rate	41.7%	40%	78.4%	53.8%	71.4%	46.5%	42.2%	39.7%
Net sales ¹	1,474	1,707	1,847	2,240	2,455	2,814	3,287	3,889
EBITDA ¹	261	292	329	405	452	524.4	637.5	779.9
EBIT ¹	198.6	224	246	295	327	375.1	464.2	575.2
Net income ¹	62.7	78	54	108	89	175.2	248.9	344.8
Net Debt ¹	414.6	335	70	728	701	709	508.4	267.7
Reference price ²	12.52	22.10	24.40	34.50	73.40	85.62	85.62	85.62
Nbr of stocks (in thousands)	105,000	105,000	115,500	115,500	115,500	115,500	-	-
Announcement Date	2/23/22	2/23/23	2/23/24	2/26/25	2/25/26	-	-	-

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.($)
HENSOLDT AG	56.59x	3.77x	20.21x	0.82%	11.04B
GE AEROSPACE	34.47x	6.31x	26.15x	0.6%	312B
RTX CORPORATION	31.37x	3.04x	17.55x	1.42%	270B
AIRBUS SE	26.08x	1.72x	12.79x	1.75%	170B
LOCKHEED MARTIN CORPORATION	20.8x	1.97x	14.29x	2.2%	147B
ROLLS-ROYCE HOLDINGS PLC	28.93x	4.19x	17.53x	1.18%	137B
BOEING	-123.7x	1.64x	43.48x	-.--%	136B
SAFRAN	27.68x	3.03x	13.74x	1.49%	128B
GENERAL DYNAMICS CORPORATION	21.43x	1.81x	14.9x	1.7%	101B
HOWMET AEROSPACE INC.	35.28x	8.04x	24.85x	0.27%	79.22B
Average	15.89x	3.55x	20.55x	1.14%	148.94B
Weighted average by Cap.	15.40x	3.63x	20.76x	1.17%