Valuation Vincorion SE

Stocks

Market Closed - Xetra 11:35:06 2026-10-05 EDT			5-day change	1st Jan Change
18.18 ^EUR	-0.85%		+4.63%	-

09-24	Defense Stocks Continue Their Volatile Course With Losses	DP
09-21	Deutsche Bank Kicks Off Vincorion Coverage at Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2026	2027	2028
Market Cap ¹	908.8	-	-
Change	-	-	-
Enterprise Value (EV) ¹	1,010	992.4	966.4
Change	-	-1.72%	-2.62%
P/E	27.2x	21.2x	16.9x
PBR	9.68x	6.53x	4.97x
PEG	-	0.8x	0.7x
Capitalization / Revenue	2.91x	2.41x	2.07x
EV / Revenue	3.23x	2.63x	2.21x
EV / EBITDA	15.4x	12.1x	9.76x
EV / EBIT	18.2x	14.3x	11.6x
EV / FCF	1,836x	50.4x	24.1x
FCF Yield	0.05%	1.99%	4.14%
Dividend per Share ²	-	0.1269	0.3042
Rate of return	-	0.7%	1.67%
EPS ²	0.6673	0.8558	1.077
Distribution rate	-	14.8%	28.2%
Net sales ¹	312.7	377.1	438.1
EBITDA ¹	65.49	81.79	99.06
EBIT ¹	55.43	69.16	83.5
Net income ¹	33.02	42.66	54.03
Net Debt ¹	101	83.6	57.64
Reference price ²	18.18	18.18	18.18
Nbr of stocks (in thousands)	50,000	-	-
Announcement Date	-	-	-

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.($)
VINCORION SE	-	3.25x	15.54x	-	1.02B
GE AEROSPACE	35.47x	6.56x	27.49x	0.58%	318B
RTX CORPORATION	30.62x	2.87x	17.02x	1.55%	248B
AIRBUS SE	25.47x	1.69x	12.58x	1.81%	168B
ROLLS-ROYCE HOLDINGS PLC	34.84x	5.07x	21.3x	0.98%	162B
SAFRAN	33.06x	3.63x	16.44x	1.25%	153B
BOEING	-713.16x	1.79x	40.52x	-.--%	152B
LOCKHEED MARTIN CORPORATION	16.58x	1.61x	11.61x	2.77%	117B
HOWMET AEROSPACE INC.	42x	9.46x	29.35x	0.22%	91.55B
GENERAL DYNAMICS CORPORATION	19.42x	1.65x	13.5x	1.91%	89.61B
Average	-52.86x	3.76x	20.53x	1.23%	150.09B
Weighted average by Cap.	-44.83x	3.96x	21.65x	1.16%