Valuation Safran

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-06 EDT			5-day change	1st Jan Change
357.10 ^EUR	+0.11%		+7.33%	+20.07%

07-06	Caution in Europe to start the week
07-06	The Profit Bubble Test

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	148,056	-	-
Change	-	8.75%	33.44%	32.73%	40.43%	19.28%	-	-
Enterprise Value (EV) ¹	47,435	49,891	66,221	86,655	122,389	144,364	142,563	140,195
Change	-	5.18%	32.73%	30.86%	41.24%	17.96%	-1.25%	-1.66%
P/E	1,077x	-20.3x	19.8x	-133x	17.3x	37.2x	29.7x	26.9x
PBR	3.58x	4.77x	5.94x	8.77x	8.38x	9.62x	8.42x	7.34x
PEG	-	0x	-0x	1x	-0x	-0.8x	1.2x	2.6x
Capitalization / Revenue	3.01x	2.62x	2.87x	3.24x	3.96x	4.14x	3.78x	3.48x
EV / Revenue	3.11x	2.62x	2.85x	3.17x	3.91x	4.04x	3.64x	3.3x
EV / EBITDA	17.1x	13.6x	14.4x	16x	17.4x	18.7x	16.7x	15x
EV / EBIT	26.3x	20.7x	20.9x	21x	23.5x	23.2x	20.5x	18.3x
EV / FCF	28.2x	18.7x	22.5x	27.2x	31.2x	31.6x	28.6x	25.1x
FCF Yield	3.54%	5.34%	4.45%	3.68%	3.2%	3.17%	3.5%	3.98%
Dividend per Share ²	0.5	1.35	1.35	2.9	3.35	4.008	4.871	5.45
Rate of return	0.46%	1.15%	0.85%	1.37%	1.13%	1.12%	1.36%	1.53%
EPS ²	0.1	-5.76	8.07	-1.6	17.17	9.598	12.04	13.29
Distribution rate	500%	-23.4%	16.7%	-181%	19.5%	41.8%	40.5%	41%
Net sales ¹	15,257	19,035	23,199	27,317	31,329	35,773	39,165	42,485
EBITDA ¹	2,778	3,667	4,599	5,413	7,015	7,734	8,542	9,318
EBIT ¹	1,805	2,408	3,166	4,119	5,197	6,209	6,951	7,679
Net income ¹	43	-2,459	3,444	-667	7,177	3,988	4,917	5,512
Net Debt ¹	1,544	-14	-374	-1,738	-1,738	-3,691	-5,492	-7,861
Reference price ²	107.66	116.92	159.46	212.10	297.40	357.10	357.10	357.10
Nbr of stocks (in thousands)	426,262	426,828	417,625	416,751	417,373	414,606	-	-
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	37.21x	4.04x	18.67x	1.12%	169B
HOWMET AEROSPACE INC.	52.03x	11.41x	35.75x	0.19%	108B
TRANSDIGM GROUP INC.	38.38x	10.13x	19.36x	1.24%	75.43B
HEICO CORPORATION	60.08x	8.36x	29.85x	0.07%	42.09B
CURTISS-WRIGHT CORPORATION	50.33x	7.47x	33.28x	0.13%	28.08B
MTU AERO ENGINES AG	21.81x	2.26x	11.74x	1.22%	23.29B
AECC AVIATION POWER CO.,LTD	178.68x	-	-	-	15.44B
STANDARDAERO, INC.	25.58x	1.83x	13.21x	-.--%	10.01B
AVIC AIRBORNE SYSTEMS CO., LTD.	45.88x	-	-	-	7.97B
Average	56.66x	6.50x	23.12x	0.57%	53.3B
Weighted average by Cap.	47.22x	7.26x	24.29x	0.74%