Valuation Woodward, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 11:37:27 2026-07-29 EDT			5-day change	1st Jan Change
395.56 ^USD	-3.65%		-2.02%	+31.13%

07-27	Woodward, Howmet Likely to Benefit From Strong Engine Market, RBC Says	MT
07-21	Woodward, HAECO Sign Agreement to Support CFM LEAP Engine Fleet	MT

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	24,462	-	-
Change	-	-32.93%	55.47%	36.29%	48.1%	61.42%	-	-
Enterprise Value (EV) ¹	7,486	5,498	8,092	10,822	15,529	25,076	25,002	24,895
Change	-	-26.55%	47.16%	33.75%	43.49%	61.48%	-0.29%	-0.43%
P/E	35.6x	29.6x	32.9x	28.5x	35.1x	43.9x	37.9x	32.3x
PBR	3.23x	2.67x	3.69x	4.89x	6.05x	9.4x	8.94x	8.32x
PEG	-	-2x	0.8x	0.5x	1.8x	1.5x	2.4x	1.8x
Capitalization / Revenue	3.21x	2.03x	2.58x	3.08x	4.25x	5.66x	5.2x	4.73x
EV / Revenue	3.33x	2.31x	2.78x	3.26x	4.35x	5.8x	5.31x	4.81x
EV / EBITDA	18.1x	15.4x	17x	17.5x	23.2x	27.8x	24.6x	21.4x
EV / EBIT	26.4x	23.4x	22.7x	21.5x	27.9x	32.4x	28.4x	24.6x
EV / FCF	17.5x	39.1x	34.9x	31.6x	45.6x	74.2x	48.8x	38.2x
FCF Yield	5.7%	2.56%	2.87%	3.17%	2.19%	1.35%	2.05%	2.62%
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%	0.3%	0.33%	0.37%
EPS ²	3.18	2.71	3.78	6.01	7.19	9.346	10.82	12.71
Distribution rate	17.9%	27%	22.5%	16.1%	15.2%	13.3%	12.7%	11.9%
Net sales ¹	2,246	2,383	2,915	3,324	3,567	4,324	4,707	5,176
EBITDA ¹	413.1	356.1	475.5	619.8	669.5	901	1,014	1,166
EBIT ¹	283.6	235.5	355.8	503.6	556.2	775	879.8	1,013
Net income ¹	208.6	171.7	232.4	373	442.1	573.2	652.8	758.2
Net Debt ¹	286.4	669.6	584.1	590.2	374.8	613.9	540.5	433.6
Reference price ²	113.20	80.26	124.26	171.51	252.71	410.55	410.55	410.55
Nbr of stocks (in thousands)	63,603	60,164	60,418	59,659	59,966	59,583	-	-
Announcement Date	11/18/21	11/17/22	11/16/23	11/25/24	11/24/25	-	-	-

¹USD in Million²USD

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.($)
WOODWARD, INC.	43.93x	5.8x	27.83x	0.3%	24.46B
GE AEROSPACE	42.74x	7.67x	31.88x	0.5%	377B
RTX CORPORATION	36.58x	3.35x	19.77x	1.3%	295B
ROLLS-ROYCE HOLDINGS PLC	37.48x	5.04x	22.87x	0.87%	155B
LOCKHEED MARTIN CORPORATION	19.11x	1.84x	13.18x	2.41%	134B
GENERAL DYNAMICS CORPORATION	23.54x	1.97x	16.18x	1.62%	106B
NORTHROP GRUMMAN CORPORATION	18.96x	1.97x	14.02x	1.77%	78.02B
BAE SYSTEMS PLC	25.65x	1.88x	13.41x	1.95%	76.31B
RHEINMETALL AG	31.03x	3.43x	15.09x	1.38%	57.64B
Average	31.00x	3.66x	19.36x	1.34%	144.88B
Weighted average by Cap.	33.81x	4.42x	21.90x	1.21%