|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 360.75 USD | +1.25% |
|
-13.90% | +19.33% |
| 07-30 | RBC Cuts Price Target on Woodward to $430 From $450, Keeps Outperform Rating | MT |
| 07-30 | Deutsche Bank Adjusts Woodward Price Target to $502 From $500, Maintains Buy Rating | MT |
Company Valuation: Woodward, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,200 | 4,829 | 7,507 | 10,232 | 15,154 | 21,301 | - | - |
| Change | - | -32.93% | 55.47% | 36.29% | 48.1% | 40.56% | - | - |
| Enterprise Value (EV) 1 | 7,486 | 5,498 | 8,092 | 10,822 | 15,529 | 22,036 | 21,899 | 21,806 |
| Change | - | -26.55% | 47.16% | 33.75% | 43.49% | 41.9% | -0.62% | -0.42% |
| P/E | 35.6x | 29.6x | 32.9x | 28.5x | 35.1x | 39x | 33.5x | 28.5x |
| PBR | 3.23x | 2.67x | 3.69x | 4.89x | 6.05x | 8.5x | 8.07x | 7.5x |
| PEG | - | -2x | 0.8x | 0.5x | 1.8x | 1.4x | 2.1x | 1.6x |
| Capitalization / Revenue | 3.21x | 2.03x | 2.58x | 3.08x | 4.25x | 4.92x | 4.52x | 4.11x |
| EV / Revenue | 3.33x | 2.31x | 2.78x | 3.26x | 4.35x | 5.09x | 4.64x | 4.21x |
| EV / EBITDA | 18.1x | 15.4x | 17x | 17.5x | 23.2x | 23.9x | 21.6x | 18.6x |
| EV / EBIT | 26.4x | 23.4x | 22.7x | 21.5x | 27.9x | 27.9x | 24.9x | 21.5x |
| EV / FCF | 17.5x | 39.1x | 34.9x | 31.6x | 45.6x | 65.7x | 42.3x | 33.6x |
| FCF Yield | 5.7% | 2.56% | 2.87% | 3.17% | 2.19% | 1.52% | 2.36% | 2.97% |
| Dividend per Share 2 | 0.5688 | 0.7325 | 0.85 | 0.97 | 1.09 | 1.24 | 1.371 | 1.507 |
| Rate of return | 0.5% | 0.91% | 0.68% | 0.57% | 0.43% | 0.34% | 0.38% | 0.42% |
| EPS 2 | 3.18 | 2.71 | 3.78 | 6.01 | 7.19 | 9.257 | 10.76 | 12.65 |
| Distribution rate | 17.9% | 27% | 22.5% | 16.1% | 15.2% | 13.4% | 12.7% | 11.9% |
| Net sales 1 | 2,246 | 2,383 | 2,915 | 3,324 | 3,567 | 4,329 | 4,718 | 5,182 |
| EBITDA 1 | 413.1 | 356.1 | 475.5 | 619.8 | 669.5 | 921.2 | 1,016 | 1,174 |
| EBIT 1 | 283.6 | 235.5 | 355.8 | 503.6 | 556.2 | 790.2 | 879.5 | 1,013 |
| Net income 1 | 208.6 | 171.7 | 232.4 | 373 | 442.1 | 568.7 | 650.5 | 755 |
| Net Debt 1 | 286.4 | 669.6 | 584.1 | 590.2 | 374.8 | 735.3 | 598.7 | 505.7 |
| Reference price 2 | 113.20 | 80.26 | 124.26 | 171.51 | 252.71 | 360.75 | 360.75 | 360.75 |
| Nbr of stocks (in thousands) | 63,603 | 60,164 | 60,418 | 59,659 | 59,966 | 59,046 | - | - |
| Announcement Date | 11/18/21 | 11/17/22 | 11/16/23 | 11/25/24 | 11/24/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.97x | 5.09x | 23.92x | 0.34% | 21.3B | |
| 42.33x | 7.6x | 31.58x | 0.5% | 374B | |
| 36.02x | 3.3x | 19.49x | 1.32% | 290B | |
| 36.83x | 5.15x | 22.43x | 0.93% | 164B | |
| 19.16x | 1.84x | 13.21x | 2.4% | 134B | |
| 22.65x | 1.91x | 15.66x | 1.65% | 104B | |
| 26.97x | 1.93x | 13.52x | 1.85% | 79.82B | |
| 32.55x | 3.61x | 15.81x | 1.32% | 61.04B | |
| 22.94x | 2.53x | 13.93x | 1.8% | 51.59B | |
| Average | 30.93x | 3.66x | 18.84x | 1.35% | 142.16B | |
| Weighted average by Cap. | 33.90x | 4.45x | 21.73x | 1.21% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WWD Stock
- Valuation Woodward, Inc.
Select your edition
All financial news and data tailored to specific country editions
