Valuation Leonardo DRS, Inc. Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 14:33:23 23/06/2026 +03			5-day change	1st Jan Change
39.28 ^EUR	+0.06%		-2.48%	+37.24%

06-05	Leonardo DRS Insider Sold Shares Worth $253,272, According to a Recent SEC Filing	MT
05-30	IAM members at Leonardo DRS ratify new contract, ending lockout	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,325	5,258	8,543	9,069	12,002	-	-
Change	-	58.12%	62.47%	6.16%	32.34%	-	-
Enterprise Value (EV) ¹	3,325	5,197	8,310	8,769	11,567	11,408	11,147
Change	-	56.29%	59.9%	5.53%	31.91%	-1.37%	-2.29%
P/E	6.8x	31.3x	40.4x	33.1x	36.9x	32.8x	29.4x
PBR	-	2.26x	3.35x	3.32x	4.08x	3.78x	3.49x
PEG	-	-0.5x	1.6x	1.2x	2x	2.6x	2.5x
Capitalization / Revenue	1.23x	1.86x	2.64x	2.49x	3.05x	2.86x	2.7x
EV / Revenue	1.23x	1.84x	2.57x	2.4x	2.94x	2.71x	2.51x
EV / EBITDA	10.5x	16x	20.8x	19.4x	22.1x	19.6x	17.4x
EV / EBIT	5.93x	22.5x	28.4x	25.2x	27.5x	24.1x	21.1x
EV / FCF	-104x	35.8x	44.7x	38.6x	44.3x	33.8x	28.3x
FCF Yield	-0.96%	2.79%	2.24%	2.59%	2.26%	2.96%	3.54%
Dividend per Share ²	-	-	-	0.36	0.382	0.4139	0.4464
Rate of return	-	-	-	1.06%	0.85%	0.92%	0.99%
EPS ²	1.88	0.64	0.8	1.03	1.22	1.372	1.532
Distribution rate	-	-	-	35%	31.3%	30.2%	29.1%
Net sales ¹	2,693	2,826	3,234	3,648	3,938	4,202	4,446
EBITDA ¹	318	324	400	453	523.2	581.5	641.7
EBIT ¹	561	231	293	348	419.9	473.5	527.2
Net income ¹	405	168	213	278	329.8	371.8	425
Net Debt ¹	-	-61	-233	-300	-434.9	-593.4	-855.1
Reference price ²	12.78	20.04	32.31	34.09	44.99	44.99	44.99
Nbr of stocks (in thousands)	260,187	262,370	264,397	266,027	266,762	-	-
Announcement Date	3/28/23 A	2/27/24 A	2/20/25 A	2/24/26 A	-	-	-

¹USD in Million²USD

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	43.63x	7.81x	32.35x	0.5%	371B
RTX CORPORATION	31.73x	2.89x	17.18x	1.58%	245B
ROLLS-ROYCE HOLDINGS PLC	37.49x	5.04x	22.98x	0.87%	154B
LOCKHEED MARTIN CORPORATION	16.51x	1.62x	11.39x	2.81%	114B
GENERAL DYNAMICS CORPORATION	20.6x	1.74x	14.24x	1.86%	92.72B
NORTHROP GRUMMAN CORPORATION	18.14x	1.84x	12.99x	1.92%	72.06B
BAE SYSTEMS PLC	23.19x	1.7x	12.11x	2.19%	68.11B
RHEINMETALL AG	33.25x	3.75x	16.47x	1.3%	63.35B
Average	28.07x	3.30x	17.46x	1.63%	147.49B
Weighted average by Cap.	32.64x	4.42x	21.33x	1.33%