Valuation Thales Xetra

Stocks

Market Closed - Xetra Other stock markets 11:35:49 2026-08-05 EDT			5-day change	1st Jan Change
260.90 ^PTS	-0.08%		+5.54%	+14.77%

08-05	France's drone production shifts from policy ambition to factory floor	RE
08-04	Thales Launches Luna 8 Hardware Security Module	CI

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	53,769	-	-
Change	-	58.57%	10.55%	1.97%	65.74%	13.93%	-	-
Enterprise Value (EV) ¹	16,724	25,295	31,925	31,520	48,813	53,965	53,588	50,585
Change	-	51.25%	26.21%	-1.27%	54.86%	10.56%	-0.7%	-5.6%
P/E	14.6x	22.6x	27.3x	20.1x	28.2x	31.2x	23.2x	20.4x
PBR	2.46x	3.49x	4.05x	3.79x	5.93x	6.18x	5.39x	4.68x
PEG	-	6.81x	-3.8x	0.5x	1.5x	10.92x	0.7x	1.5x
Capitalization / Revenue	0.98x	1.44x	1.52x	1.38x	2.13x	2.26x	2.08x	1.91x
EV / Revenue	1.03x	1.44x	1.73x	1.53x	2.21x	2.27x	2.07x	1.8x
EV / EBITDA	7.12x	10.5x	12.4x	10.9x	12.8x	14x	12.5x	10.8x
EV / EBIT	10.1x	13.1x	15x	13x	17.8x	18x	15.8x	13.4x
EV / FCF	7.41x	10.2x	15.8x	15.6x	18.9x	22.6x	20.9x	17.4x
FCF Yield	13.5%	9.85%	6.35%	6.43%	5.28%	4.42%	4.8%	5.73%
Dividend per Share ²	2.56	2.94	3.4	3.7	3.9	4.299	4.96	5.57
Rate of return	3.42%	2.46%	2.54%	2.67%	1.7%	1.64%	1.9%	2.13%
EPS ²	5.12	5.29	4.91	6.89	8.15	8.383	11.27	12.84
Distribution rate	50%	55.6%	69.2%	53.7%	47.9%	51.3%	44%	43.4%
Net sales ¹	16,192	17,569	18,428	20,577	22,136	23,802	25,859	28,082
EBITDA ¹	2,348	2,405	2,582	2,898	3,827	3,852	4,273	4,678
EBIT ¹	1,649	1,935	2,132	2,419	2,740	2,997	3,400	3,779
Net income ¹	1,089	1,121	1,023	1,420	1,675	1,675	2,212	2,514
Net Debt ¹	795	35.2	4,000	3,044	1,618	195.9	-181.5	-3,184
Reference price ²	74.80	119.30	133.95	138.65	229.80	261.70	261.70	261.70
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HENSOLDT AG	59.15x	3.88x	20.98x	0.79%	11.63B
CHINA SPACESAT CO.,LTD.	1189.23x	10.24x	166.52x	-	10.83B
PLANET LABS PBC	-43.08x	17.77x	799.51x	-.--%	8.14B
OHB SE	79.22x	3.43x	30.26x	0.28%	6.06B
SHANGHAI HUACE NAVIGATION TECHNOLOGY LTD	26.79x	5.04x	21.88x	1.71%	3.37B
SYNSPECTIVE INC.	51.52x	24.64x	-181.59x	-.--%	1.04B
CHENGDU M&S ELECTRONICS TECHNOLOGY CO.,LTD.	37.98x	-	-	-	596M
SATREC INITIATIVE CO., LTD.	61.91x	3.13x	25.32x	0.2%	563M
Average	182.84x	9.73x	126.13x	0.5%	5.28B
Weighted average by Cap.	329.15x	8.78x	207.41x	0.54%