Valuation Thales CBOE

Stocks

Market Closed - CBOE 11:30:00 2026-10-08 EDT			After hours 15:59:59
215.40 ^EUR	-0.42%		215.70	+0.14%

10-07	Thales to modernize surveillance of the Faroe Islands with its RSM NG radar
10-06	Thales and 3ME Technology unveil autonomous ground vehicle in Australia

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,929	25,259	27,925	28,476	47,195	44,462	-	-
Change	-	58.57%	10.55%	1.97%	65.74%	-5.79%	-	-
Enterprise Value (EV) ¹	16,724	25,295	31,925	31,520	48,813	44,738	44,808	40,976
Change	-	51.25%	26.21%	-1.27%	54.86%	-8.35%	0.16%	-8.55%
P/E	14.6x	22.6x	27.3x	20.1x	28.2x	25.8x	19x	16.6x
PBR	2.46x	3.49x	4.05x	3.79x	5.93x	5.09x	4.48x	3.91x
PEG	-	6.81x	-3.8x	0.5x	1.5x	8.57x	0.5x	1.1x
Capitalization / Revenue	0.98x	1.44x	1.52x	1.38x	2.13x	1.87x	1.71x	1.57x
EV / Revenue	1.03x	1.44x	1.73x	1.53x	2.21x	1.88x	1.73x	1.45x
EV / EBITDA	7.12x	10.5x	12.4x	10.9x	12.8x	11.7x	10.4x	8.68x
EV / EBIT	10.1x	13.1x	15x	13x	17.8x	14.9x	13.1x	10.8x
EV / FCF	7.41x	10.2x	15.8x	15.6x	18.9x	18.5x	17.3x	13.6x
FCF Yield	13.5%	9.85%	6.35%	6.43%	5.28%	5.41%	5.79%	7.35%
Dividend per Share ²	2.56	2.94	3.4	3.7	3.9	4.27	4.91	5.568
Rate of return	3.42%	2.46%	2.54%	2.67%	1.7%	1.97%	2.27%	2.57%
EPS ²	5.12	5.29	4.91	6.89	8.15	8.395	11.36	13.02
Distribution rate	50%	55.6%	69.2%	53.7%	47.9%	50.9%	43.2%	42.7%
Net sales ¹	16,192	17,569	18,428	20,577	22,136	23,826	25,957	28,234
EBITDA ¹	2,348	2,405	2,582	2,898	3,827	3,835	4,294	4,721
EBIT ¹	1,649	1,935	2,132	2,419	2,740	3,003	3,420	3,811
Net income ¹	1,089	1,121	1,023	1,420	1,675	1,672	2,230	2,567
Net Debt ¹	795	35.2	4,000	3,044	1,618	276.5	346.2	-3,486
Reference price ²	74.80	119.30	133.95	138.65	229.80	216.40	216.40	216.40
Nbr of stocks (in thousands)	212,957	211,730	208,476	205,380	205,373	205,461	-	-
Announcement Date	3/3/22	3/8/23	3/5/24	3/4/25	3/3/26	-	-	-

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.($)
GE AEROSPACE	34.89x	6.43x	26.94x	0.59%	315B
RTX CORPORATION	29.88x	2.81x	16.66x	1.59%	243B
AIRBUS SE	25.28x	1.67x	12.46x	1.82%	166B
ROLLS-ROYCE HOLDINGS PLC	33.13x	4.8x	20.08x	1.04%	154B
SAFRAN	32x	3.5x	15.89x	1.29%	148B
BOEING	-632.03x	1.75x	39.79x	-.--%	149B
LOCKHEED MARTIN CORPORATION	16.39x	1.6x	11.5x	2.81%	115B
HOWMET AEROSPACE INC.	40.45x	9.13x	28.31x	0.23%	88.83B
GENERAL DYNAMICS CORPORATION	19.22x	1.63x	13.35x	1.93%	88.24B
Average	-44.53x	3.70x	20.55x	1.26%	163.03B
Weighted average by Cap.	-37.22x	3.85x	21.12x	1.19%