Valuation BAE Systems plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 19:34:46 04/09/2026 +03			5-day change	1st Jan Change
23.00 ^EUR	-0.86%		-3.73%	+17.65%

09-02	BP confirms Ian Tyler as permanent chair as Amanda Blanc to leave	AN
09-02	BAE Systems plc Announces Appointment of Michelle Anne Hinchliffe as Director, Effective September 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,381	26,285	33,599	34,267	51,026	55,405	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	8.58%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	60,122	59,475	58,525
Change	-	44.86%	27.4%	14.08%	37.67%	6.15%	-1.08%	-1.6%
P/E	10.1x	17x	18.4x	17.9x	25.2x	25.2x	21.7x	19.3x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	4.68x	4.35x	4.01x
PEG	-	-2.21x	0.9x	2.92x	4.14x	1.8x	1.3x	1.6x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.66x	1.52x	1.41x
EV / Revenue	0.92x	1.22x	1.43x	1.45x	1.85x	1.81x	1.64x	1.49x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	12.7x	11.5x	10.4x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	16.4x	14.6x	13.1x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	26.3x	22.6x	19.7x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.8%	4.42%	5.07%
Dividend per Share ²	0.251	0.27	0.3	0.33	0.363	0.3965	0.4473	0.5027
Rate of return	4.57%	3.15%	2.7%	2.87%	2.12%	2.03%	2.29%	2.57%
EPS ²	0.547	0.505	0.604	0.641	0.68	0.7776	0.9033	1.015
Distribution rate	45.9%	53.5%	49.7%	51.5%	53.4%	51%	49.5%	49.5%
Net sales ¹	21,310	23,256	25,284	28,335	30,662	33,295	36,343	39,300
EBITDA ¹	2,925	3,246	3,469	4,112	4,495	4,732	5,176	5,614
EBIT ¹	2,205	2,479	2,682	3,015	3,322	3,675	4,087	4,484
Net income ¹	1,758	1,591	1,857	1,956	2,062	2,331	2,647	2,938
Net Debt ¹	2,160	2,023	2,464	6,875	5,613	4,717	4,070	3,120
Reference price ²	5.50	8.56	11.10	11.48	17.14	19.56	19.56	19.56
Nbr of stocks (in thousands)	3,161,416	3,070,678	3,025,615	2,983,629	2,977,003	2,831,835	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/21/24 A	2/19/25 A	2/18/26 A	-	-	-

¹GBP in Million²GBP

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.($)
GE AEROSPACE	39.63x	7.13x	29.61x	0.53%	350B
RTX CORPORATION	33.3x	3.1x	18.37x	1.42%	271B
ROLLS-ROYCE HOLDINGS PLC	34.88x	5.13x	21.59x	0.97%	167B
LOCKHEED MARTIN CORPORATION	17.24x	1.67x	12.01x	2.67%	121B
GENERAL DYNAMICS CORPORATION	21.14x	1.79x	14.65x	1.75%	97.09B
BAE SYSTEMS PLC	25.16x	1.81x	12.71x	2.03%	74.91B
NORTHROP GRUMMAN CORPORATION	17.75x	1.86x	13.22x	1.89%	73.16B
RHEINMETALL AG	30.22x	3.32x	14.61x	1.36%	56.08B
Average	27.42x	3.23x	17.10x	1.58%	151.25B
Weighted average by Cap.	31.18x	4.15x	20.29x	1.32%