|
Market Closed -
Xetra
17:49:05 29/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 227.00 PTS | +1.75% |
|
-5.71% | -1.93% |
| 09-29 | European defense: Bernstein scrutinizes the sector |  |
| 09-28 | Thales and Google Cloud Expand Collaboration to Help Secure Agentic Ai Workflows | CI |
Company Valuation: Thales
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 15,929 | 25,259 | 27,925 | 28,476 | 47,195 | 46,557 | - | - |
| Change | - | 58.57% | 10.55% | 1.97% | 65.74% | -1.35% | - | - |
| Enterprise Value (EV) 1 | 16,724 | 25,295 | 31,925 | 31,520 | 48,813 | 46,803 | 46,898 | 43,059 |
| Change | - | 51.25% | 26.21% | -1.27% | 54.86% | -4.12% | 0.2% | -8.19% |
| P/E | 14.6x | 22.6x | 27.3x | 20.1x | 28.2x | 27x | 19.9x | 17.4x |
| PBR | 2.46x | 3.49x | 4.05x | 3.79x | 5.93x | 5.34x | 4.69x | 4.08x |
| PEG | - | 6.81x | -3.8x | 0.5x | 1.5x | 8.94x | 0.6x | 1.2x |
| Capitalization / Revenue | 0.98x | 1.44x | 1.52x | 1.38x | 2.13x | 1.95x | 1.79x | 1.65x |
| EV / Revenue | 1.03x | 1.44x | 1.73x | 1.53x | 2.21x | 1.96x | 1.81x | 1.52x |
| EV / EBITDA | 7.12x | 10.5x | 12.4x | 10.9x | 12.8x | 12.2x | 10.9x | 9.12x |
| EV / EBIT | 10.1x | 13.1x | 15x | 13x | 17.8x | 15.6x | 13.7x | 11.3x |
| EV / FCF | 7.41x | 10.2x | 15.8x | 15.6x | 18.9x | 19.3x | 18.1x | 14.3x |
| FCF Yield | 13.5% | 9.85% | 6.35% | 6.43% | 5.28% | 5.17% | 5.53% | 6.98% |
| Dividend per Share 2 | 2.56 | 2.94 | 3.4 | 3.7 | 3.9 | 4.272 | 4.912 | 5.57 |
| Rate of return | 3.42% | 2.46% | 2.54% | 2.67% | 1.7% | 1.89% | 2.17% | 2.46% |
| EPS 2 | 5.12 | 5.29 | 4.91 | 6.89 | 8.15 | 8.396 | 11.37 | 13.03 |
| Distribution rate | 50% | 55.6% | 69.2% | 53.7% | 47.9% | 50.9% | 43.2% | 42.8% |
| Net sales 1 | 16,192 | 17,569 | 18,428 | 20,577 | 22,136 | 23,832 | 25,963 | 28,243 |
| EBITDA 1 | 2,348 | 2,405 | 2,582 | 2,898 | 3,827 | 3,835 | 4,294 | 4,722 |
| EBIT 1 | 1,649 | 1,935 | 2,132 | 2,419 | 2,740 | 3,003 | 3,420 | 3,811 |
| Net income 1 | 1,089 | 1,121 | 1,023 | 1,420 | 1,675 | 1,673 | 2,231 | 2,568 |
| Net Debt 1 | 795 | 35.2 | 4,000 | 3,044 | 1,618 | 245.5 | 340.4 | -3,498 |
| Reference price 2 | 74.80 | 119.30 | 133.95 | 138.65 | 229.80 | 226.60 | 226.60 | 226.60 |
| Nbr of stocks (in thousands) | 212,957 | 211,730 | 208,476 | 205,380 | 205,373 | 205,461 | - | - |
| Announcement Date | 3/3/22 A | 3/8/23 A | 3/5/24 A | 3/4/25 A | 3/3/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.65x | 1.96x | 12.05x | 1.89% | 52.8B | |
| 542.13x | 9.22x | 117.83x | - | 9.88B | |
| 50.44x | 3.37x | 18.29x | 0.92% | 9.92B | |
| -29.29x | 13.01x | 602.17x | -.--% | 6.1B | |
| 64.08x | 2.47x | 23.18x | 0.4% | 4.43B | |
| 24.71x | 4.24x | 18.65x | 1.88% | 3.08B | |
| 64.79x | 29.31x | -163.28x | -.--% | 1.23B | |
| 52.33x | - | - | - | 614M | |
| Average | 99.48x | 9.08x | 89.84x | 0.85% | 11.01B | |
| Weighted average by Cap. | 85.84x | 4.20x | 64.23x | 1.5% |
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
- HO Stock
- CSF Stock
- Valuation Thales
Select your edition
All financial news and data tailored to specific country editions
