Valuation Thales Cinnober Boat

Stocks

Real-time Estimate Tradegate 22:31:04 01/10/2026 +03			5-day change	1st Jan Change
225.25 ^EUR	0.00%		0.00%	-

07:51pm	Thales Announces Ciphertrust Data Security Posture Management	CI
07:51pm	Thales Launches Sentinel Envelope Plus to Protect Software Against Ai-Assisted Reverse Engineering	CI

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	46,126	-	-
Change	-	58.57%	10.55%	1.97%	65.74%	-2.26%	-	-
Enterprise Value (EV) ¹	16,724	25,295	31,925	31,520	48,813	46,372	46,466	42,628
Change	-	51.25%	26.21%	-1.27%	54.86%	-5%	0.2%	-8.26%
P/E	14.6x	22.6x	27.3x	20.1x	28.2x	26.7x	19.8x	17.2x
PBR	2.46x	3.49x	4.05x	3.79x	5.93x	5.29x	4.65x	4.04x
PEG	-	6.81x	-3.8x	0.5x	1.5x	8.81x	0.6x	1.2x
Capitalization / Revenue	0.98x	1.44x	1.52x	1.38x	2.13x	1.94x	1.78x	1.63x
EV / Revenue	1.03x	1.44x	1.73x	1.53x	2.21x	1.95x	1.79x	1.51x
EV / EBITDA	7.12x	10.5x	12.4x	10.9x	12.8x	12.1x	10.8x	9.03x
EV / EBIT	10.1x	13.1x	15x	13x	17.8x	15.4x	13.6x	11.2x
EV / FCF	7.41x	10.2x	15.8x	15.6x	18.9x	19.2x	17.9x	14.2x
FCF Yield	13.5%	9.85%	6.35%	6.43%	5.28%	5.22%	5.58%	7.06%
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%	1.9%	2.19%	2.48%
EPS ²	5.12	5.29	4.91	6.89	8.15	8.397	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	23,833	25,964	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	224.50	224.50	224.50
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE AEROSPACE	36.04x	6.61x	27.72x	0.58%	324B
RTX CORPORATION	30.78x	2.88x	17.1x	1.54%	250B
AIRBUS SE	25.64x	1.7x	12.68x	1.79%	171B
ROLLS-ROYCE HOLDINGS PLC	34.48x	5.02x	21.07x	0.99%	161B
SAFRAN	33.5x	3.67x	16.66x	1.23%	157B
BOEING	-685.49x	1.73x	39.15x	-.--%	147B
LOCKHEED MARTIN CORPORATION	16.71x	1.63x	11.69x	2.75%	118B
HOWMET AEROSPACE INC.	41.07x	9.26x	28.73x	0.23%	90.2B
GENERAL DYNAMICS CORPORATION	19.53x	1.66x	13.56x	1.9%	89.64B
Average	-49.75x	3.80x	20.93x	1.22%	167.6B
Weighted average by Cap.	-38.97x	3.96x	21.47x	1.16%