Valuation Safran

Stocks

Market Closed - Euronext Paris 12:55:00 2026-10-29 EDT			5-day change	1st Jan Change
279.00 ^EUR	+2.61%		-7.62%	-6.19%

10-29	Safran : Upgraded to Buy by DZ Bank	ZD
10-29	Safran selects Singapore to establish its first international AI center

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	115,658	-	-
Change	-	8.75%	33.44%	32.73%	40.43%	-6.82%	-	-
Enterprise Value (EV) ¹	47,435	49,891	66,221	86,655	122,389	111,402	109,546	107,297
Change	-	5.18%	32.73%	30.86%	41.24%	-8.98%	-1.67%	-2.05%
P/E	1,077x	-20.3x	19.8x	-133x	17.3x	28x	22.6x	19.9x
PBR	3.58x	4.77x	5.94x	8.77x	8.38x	7.27x	6.31x	5.4x
PEG	-	0x	-0x	1x	-0x	-0.7x	1x	1.5x
Capitalization / Revenue	3.01x	2.62x	2.87x	3.24x	3.96x	3.17x	2.87x	2.62x
EV / Revenue	3.11x	2.62x	2.85x	3.17x	3.91x	3.05x	2.71x	2.43x
EV / EBITDA	17.1x	13.6x	14.4x	16x	17.4x	13.8x	12.1x	10.7x
EV / EBIT	26.3x	20.7x	20.9x	21x	23.5x	17x	14.7x	13x
EV / FCF	28.2x	18.7x	22.5x	27.2x	31.2x	22.9x	21.9x	19x
FCF Yield	3.54%	5.34%	4.45%	3.68%	3.2%	4.36%	4.57%	5.27%
Dividend per Share ²	0.5	1.35	1.35	2.9	3.35	4.115	4.993	5.796
Rate of return	0.46%	1.15%	0.85%	1.37%	1.13%	1.48%	1.79%	2.08%
EPS ²	0.1	-5.76	8.07	-1.6	17.17	9.968	12.32	13.99
Distribution rate	500%	-23.4%	16.7%	-181%	19.5%	41.3%	40.5%	41.4%
Net sales ¹	15,257	19,035	23,199	27,317	31,329	36,511	40,359	44,110
EBITDA ¹	2,778	3,667	4,599	5,413	7,015	8,062	9,070	9,982
EBIT ¹	1,805	2,408	3,166	4,119	5,197	6,547	7,439	8,245
Net income ¹	43	-2,459	3,444	-667	7,177	4,129	5,144	5,889
Net Debt ¹	1,544	-14	-374	-1,738	-1,738	-4,255	-6,112	-8,361
Reference price ²	107.66	116.92	159.46	212.10	297.40	279.00	279.00	279.00
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	27.59x	2.97x	13.47x	1.51%	126B
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
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
BAE SYSTEMS PLC	26.17x	1.86x	13.05x	1.96%	76.24B
Average	9.31x	2.74x	18.41x	1.42%	153.74B
Weighted average by Cap.	13.32x	3.23x	19.47x	1.3%