|
Market Closed -
Euronext Paris
18:55:00 12/10/2026 +03
|
After hours 21:02:25 | |||
| 287.40 EUR | +1.99% |
|
287.90 | +0.17% |
| 10-08 | Portugal seriously considering U.S. F-35 jets and other options | RE |
| 10-08 | Portugal seriously considers US F-35 jets along with other options | RE |
Company Valuation: Dassault Aviation
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 | 21,712 | - | - |
| Change | - | 66.59% | 7.57% | 8.69% | 39.17% | 1.38% | - | - |
| Enterprise Value (EV) 1 | 3,150 | 9,416 | 7,050 | 7,142 | 12,181 | 12,769 | 13,604 | 14,191 |
| Change | - | 198.9% | -25.13% | 1.31% | 70.56% | 4.83% | 6.54% | 4.31% |
| P/E | 13x | 18.4x | 20.9x | 16.7x | 21.9x | 19.5x | 15.6x | 13.4x |
| PBR | 1.5x | 2.18x | 2.47x | 2.44x | 3.21x | 3.04x | 2.71x | 2.4x |
| PEG | - | 1x | -36.03x | 0.4x | 3.49x | 1.3x | 0.6x | 0.8x |
| Capitalization / Revenue | 1.09x | 1.9x | 2.95x | 2.47x | 2.89x | 2.46x | 2.22x | 1.91x |
| EV / Revenue | 0.43x | 1.36x | 1.47x | 1.15x | 1.64x | 1.45x | 1.39x | 1.25x |
| EV / EBITDA | 4.64x | 12.6x | 13.5x | 10.1x | 14.5x | 12.2x | 11.2x | 9.65x |
| EV / EBIT | 5.98x | 16.5x | 20.2x | 13.8x | 19.2x | 15.5x | 13.8x | 11.6x |
| EV / FCF | 2.11x | 1.91x | -6.92x | 4.65x | 7.37x | 231x | -32.1x | 69.1x |
| FCF Yield | 47.3% | 52.4% | -14.4% | 21.5% | 13.6% | 0.43% | -3.11% | 1.45% |
| Dividend per Share 2 | 2.49 | 3 | 3.37 | 4.72 | 4.78 | 5.19 | 6.308 | 7.643 |
| Rate of return | 2.62% | 1.9% | 1.88% | 2.39% | 1.75% | 1.84% | 2.24% | 2.71% |
| EPS 2 | 7.28 | 8.62 | 8.57 | 11.78 | 12.52 | 14.46 | 18.08 | 21.06 |
| Distribution rate | 34.2% | 34.8% | 39.3% | 40.1% | 38.2% | 35.9% | 34.9% | 36.3% |
| Net sales 1 | 7,246 | 6,929 | 4,801 | 6,230 | 7,420 | 8,816 | 9,764 | 11,347 |
| EBITDA 1 | 678.6 | 746.8 | 523.6 | 705.4 | 840.9 | 1,046 | 1,219 | 1,471 |
| EBIT 1 | 527 | 572.3 | 349.2 | 519.3 | 634.8 | 824.2 | 988.3 | 1,227 |
| Net income 1 | 605.4 | 716.2 | 693.4 | 923.8 | 977.4 | 1,132 | 1,424 | 1,679 |
| Net Debt 1 | -4,751 | -3,747 | -7,109 | -8,248 | -9,236 | -8,943 | -8,108 | -7,521 |
| Reference price 2 | 95.00 | 158.20 | 179.20 | 197.20 | 273.80 | 281.80 | 281.80 | 281.80 |
| Nbr of stocks (in thousands) | 83,177 | 83,207 | 79,013 | 78,041 | 78,222 | 77,047 | - | - |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.49x | 1.45x | 12.21x | 1.84% | 24.31B | |
| 35.42x | 6.52x | 27.34x | 0.58% | 320B | |
| 30.81x | 2.89x | 17.13x | 1.54% | 251B | |
| 25.31x | 1.68x | 12.48x | 1.82% | 166B | |
| 32.33x | 4.74x | 19.79x | 1.06% | 152B | |
| -591.34x | 1.77x | 40.21x | -.--% | 150B | |
| 31.68x | 3.47x | 15.72x | 1.3% | 147B | |
| 16.75x | 1.63x | 11.63x | 2.75% | 118B | |
| 40.91x | 9.23x | 28.62x | 0.23% | 89.83B | |
| 19.49x | 1.65x | 13.53x | 1.9% | 89.49B | |
| Average | -33.91x | 3.50x | 19.87x | 1.3% | 150.74B | |
| Weighted average by Cap. | -32.03x | 3.84x | 21.18x | 1.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AM Stock
- Valuation Dassault Aviation
Select your edition
All financial news and data tailored to specific country editions
