Valuation Safran Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 03:21:02 2026-08-18 EDT			5-day change	1st Jan Change
357.20 ^EUR	-1.33%		-1.44%	+20.87%

08-17	Safran : Goldman Sachs gives a Buy rating	ZD
08-14	Airlines get grounded jets flying again, but engine bills linger	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,891	49,905	66,595	88,393	124,127	149,692	-	-
Change	-	8.75%	33.44%	32.73%	40.43%	20.6%	-	-
Enterprise Value (EV) ¹	47,435	49,891	66,221	86,655	122,389	146,002	143,742	140,994
Change	-	5.18%	32.73%	30.86%	41.24%	19.29%	-1.55%	-1.91%
P/E	1,077x	-20.3x	19.8x	-133x	17.3x	36.2x	28.6x	25.5x
PBR	3.58x	4.77x	5.94x	8.77x	8.38x	9.64x	8.32x	7.03x
PEG	-	0x	-0x	1x	-0x	-0.9x	1.1x	2.1x
Capitalization / Revenue	3.01x	2.62x	2.87x	3.24x	3.96x	4.1x	3.73x	3.42x
EV / Revenue	3.11x	2.62x	2.85x	3.17x	3.91x	4x	3.58x	3.22x
EV / EBITDA	17.1x	13.6x	14.4x	16x	17.4x	18.3x	16.2x	14.4x
EV / EBIT	26.3x	20.7x	20.9x	21x	23.5x	22.5x	19.6x	17.3x
EV / FCF	28.2x	18.7x	22.5x	27.2x	31.2x	30.5x	26.9x	23.3x
FCF Yield	3.54%	5.34%	4.45%	3.68%	3.2%	3.28%	3.71%	4.28%
Dividend per Share ²	0.5	1.35	1.35	2.9	3.35	4.109	5.119	5.762
Rate of return	0.46%	1.15%	0.85%	1.37%	1.13%	1.14%	1.42%	1.6%
EPS ²	0.1	-5.76	8.07	-1.6	17.17	9.983	12.62	14.17
Distribution rate	500%	-23.4%	16.7%	-181%	19.5%	41.2%	40.6%	40.7%
Net sales ¹	15,257	19,035	23,199	27,317	31,329	36,492	40,099	43,826
EBITDA ¹	2,778	3,667	4,599	5,413	7,015	7,976	8,897	9,779
EBIT ¹	1,805	2,408	3,166	4,119	5,197	6,483	7,316	8,139
Net income ¹	43	-2,459	3,444	-667	7,177	4,126	5,265	5,907
Net Debt ¹	1,544	-14	-374	-1,738	-1,738	-3,690	-5,950	-8,698
Reference price ²	107.66	116.92	159.46	212.10	297.40	361.10	361.10	361.10
Nbr of stocks (in thousands)	426,262	426,828	417,625	416,751	417,373	414,544	-	-
Announcement Date	2/24/22	2/17/23	2/15/24	2/14/25	2/12/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAFRAN	36.17x	4x	18.31x	1.14%	173B
HOWMET AEROSPACE INC.	53.01x	11.77x	36.72x	0.18%	115B
TRANSDIGM GROUP INC.	34.22x	9.49x	18.1x	-.--%	68.42B
HEICO CORPORATION	61.18x	8.6x	30.68x	0.07%	43.37B
CURTISS-WRIGHT CORPORATION	44.61x	6.81x	30.32x	0.15%	25.71B
MTU AERO ENGINES AG	21.59x	2.26x	11.91x	1.22%	23.8B
AECC AVIATION POWER CO.,LTD	188x	-	-	-	14.87B
STANDARDAERO, INC.	23.03x	1.69x	12.17x	-.--%	9.06B
AVIC AIRBORNE SYSTEMS CO., LTD.	47x	-	-	-	8.06B
Average	56.54x	6.37x	22.60x	0.39%	53.55B
Weighted average by Cap.	46.52x	7.23x	24.29x	0.55%