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%

07-24	Aerospace fights for young recruits as AI drains talent pool	RE
07-24	BAE boss warns UK defence spending "well short" of required level	AN

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	55,826	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	9.41%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	61,057	60,493	59,650
Change	-	44.86%	27.4%	14.08%	37.67%	7.8%	-0.92%	-1.39%
P/E	10.1x	17x	18.4x	17.9x	25.2x	25x	21.8x	19.7x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	4.65x	4.33x	4.02x
PEG	-	-2.21x	0.9x	2.92x	4.14x	1.6x	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	1.84x	1.68x	1.54x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	13.1x	11.8x	10.8x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	16.8x	15x	13.6x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	28.3x	23.5x	20.3x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.54%	4.25%	4.93%
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%	2.25%	2.5%
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	19.71	19.71	19.71
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BAE SYSTEMS PLC	24.97x	1.84x	13.08x	2.01%	74.48B
GE AEROSPACE	41.54x	7.47x	31.12x	0.51%	367B
RTX CORPORATION	35.84x	3.28x	19.31x	1.34%	287B
ROLLS-ROYCE HOLDINGS PLC	37.36x	5.02x	22.83x	0.87%	155B
LOCKHEED MARTIN CORPORATION	19.27x	1.85x	13.27x	2.41%	134B
GENERAL DYNAMICS CORPORATION	23.16x	1.94x	15.92x	1.65%	104B
NORTHROP GRUMMAN CORPORATION	18.72x	1.95x	13.86x	1.79%	77.03B
L3HARRIS TECHNOLOGIES, INC.	25.87x	2.72x	15.14x	1.65%	55.93B
RHEINMETALL AG	29.62x	3.27x	14.37x	1.45%	54.98B
Average	28.48x	3.26x	17.66x	1.52%	145.61B
Weighted average by Cap.	32.60x	4.22x	21.09x	1.27%