Valuation Dassault Aviation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 22:12:37 26/06/2026 +03			5-day change	1st Jan Change
310.86 ^USD	-3.58%		-8.03%	-0.98%

06-25	After the FCAS failure, the Eurodrone is now on the rocks (correction)
06-25	Canada Defense Minister Says He Discussed GCAP Program With Japanese Counterpart	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,902	13,163	14,159	15,390	21,417	22,324	-	-
Change	-	66.59%	7.57%	8.69%	39.17%	4.23%	-	-
Enterprise Value (EV) ¹	3,150	9,416	7,050	7,142	12,181	13,513	14,170	14,871
Change	-	198.9%	-25.13%	1.31%	70.56%	10.93%	4.86%	4.95%
P/E	13x	18.4x	20.9x	16.7x	21.9x	19.6x	16x	13.7x
PBR	1.5x	2.18x	2.47x	2.44x	3.21x	3.04x	2.66x	2.43x
PEG	-	1x	-36.03x	0.4x	3.49x	1.1x	0.7x	0.8x
Capitalization / Revenue	1.09x	1.9x	2.95x	2.47x	2.89x	2.57x	2.29x	1.95x
EV / Revenue	0.43x	1.36x	1.47x	1.15x	1.64x	1.55x	1.45x	1.3x
EV / EBITDA	4.64x	12.6x	13.5x	10.1x	14.5x	13.4x	11.9x	10.1x
EV / EBIT	5.98x	16.5x	20.2x	13.8x	19.2x	17x	14.8x	12.2x
EV / FCF	2.11x	1.91x	-6.92x	4.65x	7.37x	-33x	-15.1x	18.1x
FCF Yield	47.3%	52.4%	-14.4%	21.5%	13.6%	-3.03%	-6.63%	5.52%
Dividend per Share ²	2.49	3	3.37	4.72	4.78	5.283	6.287	7.57
Rate of return	2.62%	1.9%	1.88%	2.39%	1.75%	1.84%	2.18%	2.63%
EPS ²	7.28	8.62	8.57	11.78	12.52	14.72	18	21.08
Distribution rate	34.2%	34.8%	39.3%	40.1%	38.2%	35.9%	34.9%	35.9%
Net sales ¹	7,246	6,929	4,801	6,230	7,420	8,703	9,745	11,462
EBITDA ¹	678.6	746.8	523.6	705.4	840.9	1,011	1,190	1,472
EBIT ¹	527	572.3	349.2	519.3	634.8	792.8	960.4	1,223
Net income ¹	605.4	716.2	693.4	923.8	977.4	1,182	1,423	1,637
Net Debt ¹	-4,751	-3,747	-7,109	-8,248	-9,236	-8,811	-8,153	-7,452
Reference price ²	95.00	158.20	179.20	197.20	273.80	287.80	287.80	287.80
Nbr of stocks (in thousands)	83,177	83,207	79,013	78,041	78,222	77,567	-	-
Announcement Date	3/4/22 A	3/9/23 A	3/6/24 A	3/5/25 A	3/4/26 A	-	-	-

¹EUR in Million²EUR

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.($)
AIRBUS SE	26.17x	1.7x	12.68x	1.75%	172B
BOEING	471.73x	1.98x	44.17x	-.--%	171B
TEXTRON INC.	16.37x	1.13x	9.68x	0.09%	15.86B
EMBRAER S.A.	19.95x	1.29x	10.63x	2.03%	11.29B
JOBY AVIATION, INC.	-10.72x	78.34x	-12.74x	-.--%	8.69B
BETA TECHNOLOGIES, INC.	-7.88x	71.2x	-7.29x	-.--%	3.85B
CIRRUS AIRCRAFT LIMITED	8.79x	-	-	2.9%	1.51B
EVE HOLDING, INC.	-3.26x	-	-3.67x	-.--%	846M
Average	65.14x	25.94x	7.64x	0.85%	48.2B
Weighted average by Cap.	222.17x	4.23x	25.72x	0.86%