Valuation Leonardo S.p.A.

Stocks

Real-time Borsa Italiana 08:21:37 2026-10-29 EDT			5-day change	1st Jan Change
51.38 ^EUR	+3.06%		+6.32%	+4.52%

01:02am	Italy - Factors to watch on October 29	RE
10-28	Airbus CFO says EU antitrust talks on satellite merger are constructive but not concluded	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,624	4,637	8,592	14,918	28,338	28,805	-	-
Change	-	27.97%	85.3%	73.62%	89.96%	1.65%	-	-
Enterprise Value (EV) ¹	6,746	4,637	10,915	16,713	29,339	30,904	30,109	29,172
Change	-	-31.26%	135.4%	53.11%	75.55%	5.34%	-2.57%	-3.11%
P/E	6.18x	5x	13.1x	13.9x	23.2x	21.1x	17.5x	15x
PBR	0.56x	-	1.1x	1.66x	2.97x	2.76x	2.49x	2.23x
PEG	-	0.1x	-0.5x	0.2x	1.7x	1.9x	0.8x	0.9x
Capitalization / Revenue	0.26x	0.32x	0.56x	0.84x	1.45x	1.29x	1.16x	1.07x
EV / Revenue	0.48x	0.32x	0.71x	0.94x	1.5x	1.39x	1.22x	1.08x
EV / EBITDA	4.15x	2.63x	5.8x	7.53x	12.1x	10.6x	8.97x	7.71x
EV / EBIT	6.01x	3.81x	8.47x	11x	16.7x	14x	11.5x	9.7x
EV / FCF	32.3x	-	17.2x	20.2x	29x	22.9x	22x	18.3x
FCF Yield	3.1%	-	5.82%	4.94%	3.45%	4.36%	4.55%	5.46%
Dividend per Share ²	0.14	-	0.28	0.28	0.52	0.7147	0.8428	0.9699
Rate of return	2.22%	-	1.87%	1.08%	1.06%	1.43%	1.69%	1.95%
EPS ²	1.019	1.611	1.144	1.862	2.122	2.36	2.856	3.335
Distribution rate	13.7%	-	24.5%	15%	24.5%	30.3%	29.5%	29.1%
Net sales ¹	14,135	14,713	15,291	17,763	19,503	22,284	24,769	26,937
EBITDA ¹	1,626	1,763	1,883	2,219	2,429	2,904	3,358	3,784
EBIT ¹	1,123	1,218	1,289	1,525	1,752	2,206	2,616	3,008
Net income ¹	585	927	658	1,074	1,224	1,352	1,629	1,903
Net Debt ¹	3,122	-	2,323	1,795	1,001	2,100	1,304	367.8
Reference price ²	6.30	8.06	14.94	25.93	49.16	49.86	49.86	49.86
Nbr of stocks (in thousands)	575,174	575,307	575,307	575,307	576,437	577,766	-	-
Announcement Date	3/10/22	3/10/23	2/29/24	3/11/25	3/12/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LEONARDO S.P.A.	21.12x	1.39x	10.64x	1.43%	32.1B
GE AEROSPACE	34.26x	6.29x	25.93x	0.6%	311B
RTX CORPORATION	30.73x	2.99x	17.14x	1.45%	264B
AIRBUS SE	25.86x	1.72x	12.75x	1.77%	169B
LOCKHEED MARTIN CORPORATION	20.56x	1.95x	14.14x	2.22%	145B
ROLLS-ROYCE HOLDINGS PLC	29.48x	4.28x	17.87x	1.16%	139B
BOEING	-140.92x	1.6x	41.35x	-.--%	132B
SAFRAN	27.59x	2.97x	13.47x	1.51%	126B
GENERAL DYNAMICS CORPORATION	20.85x	1.76x	14.44x	1.79%	95.73B
NORTHROP GRUMMAN CORPORATION	18.53x	1.98x	13.95x	1.76%	78.53B
Average	8.81x	2.69x	18.17x	1.37%	149.32B
Weighted average by Cap.	12.84x	3.26x	19.61x	1.27%