Valuation BAE Systems plc

Stocks

Market Closed - London S.E. Other stock markets 18:35:10 24/07/2026 +03			5-day change	1st Jan Change
1,971.00 ^GBX	+0.31%		+4.84%	+14.99%

09:01am	BAE boss warns UK defence spending "well short" of required level	AN
08:03am	US weapons makers confront Europe's drive for local control	RE

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	55,656	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	9.07%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	60,887	60,323	59,480
Change	-	44.86%	27.4%	14.08%	37.67%	7.5%	-0.93%	-1.4%
P/E	10.1x	17x	18.4x	17.9x	25.2x	24.9x	21.7x	19.6x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	4.63x	4.31x	4.01x
PEG	-	-2.21x	0.9x	2.92x	4.14x	1.5x	1.5x	1.8x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.68x	1.55x	1.44x
EV / Revenue	0.92x	1.22x	1.43x	1.45x	1.85x	1.83x	1.68x	1.54x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	13x	11.8x	10.8x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	16.8x	14.9x	13.5x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	28.2x	23.5x	20.2x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.55%	4.26%	4.95%
Dividend per Share ²	0.251	0.27	0.3	0.33	0.363	0.3954	0.4443	0.4936
Rate of return	4.57%	3.15%	2.7%	2.87%	2.12%	2.01%	2.26%	2.51%
EPS ²	0.547	0.505	0.604	0.641	0.68	0.7894	0.906	1.003
Distribution rate	45.9%	53.5%	49.7%	51.5%	53.4%	50.1%	49%	49.2%
Net sales ¹	21,310	23,256	25,284	28,335	30,662	33,215	35,977	38,744
EBITDA ¹	2,925	3,246	3,469	4,112	4,495	4,667	5,123	5,512
EBIT ¹	2,205	2,479	2,682	3,015	3,322	3,635	4,037	4,394
Net income ¹	1,758	1,591	1,857	1,956	2,062	2,322	2,682	2,980
Net Debt ¹	2,160	2,023	2,464	6,875	5,613	5,231	4,666	3,824
Reference price ²	5.50	8.56	11.10	11.48	17.14	19.65	19.65	19.65
Nbr of stocks (in thousands)	3,161,416	3,070,678	3,025,615	2,983,629	2,977,003	2,832,378	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BAE SYSTEMS PLC	24.89x	1.83x	13.05x	2.01%	74.06B
GE AEROSPACE	40.99x	7.38x	30.72x	0.52%	362B
RTX CORPORATION	34.52x	3.23x	19.01x	1.37%	282B
ROLLS-ROYCE HOLDINGS PLC	35.87x	4.82x	21.89x	0.91%	149B
LOCKHEED MARTIN CORPORATION	18.89x	1.8x	12.86x	2.49%	131B
GENERAL DYNAMICS CORPORATION	22.86x	1.92x	15.73x	1.67%	103B
NORTHROP GRUMMAN CORPORATION	18.43x	1.92x	13.72x	1.82%	75.79B
RHEINMETALL AG	29.03x	3.2x	14.07x	1.48%	53.82B
L3HARRIS TECHNOLOGIES, INC.	25.82x	2.72x	15.12x	1.65%	55.83B
Average	27.92x	3.20x	17.35x	1.55%	142.91B
Weighted average by Cap.	31.86x	4.15x	20.72x	1.3%