Valuation BAE Systems plc

Stocks

Market Closed - London S.E. 19:35:22 16/10/2026 +04			5-day change	1st Jan Change
1,983.50 ^GBX	+2.59%		+6.64%	+15.72%

10-16	UK's FTSE 100 logs strongest week in six months on defensive-sector rally	RE
10-16	FTSE forges ahead but banks stutter on tax threat	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,381	26,285	33,599	34,267	51,026	56,104	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	9.95%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	60,887	60,272	59,364
Change	-	44.86%	27.4%	14.08%	37.67%	7.5%	-1.01%	-1.51%
P/E	10.1x	17x	18.4x	17.9x	25.2x	25.7x	22.1x	19.5x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	4.77x	4.43x	4.09x
PEG	-	-2.21x	0.9x	2.92x	4.14x	1.9x	1.3x	1.5x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.69x	1.55x	1.43x
EV / Revenue	0.92x	1.22x	1.43x	1.45x	1.85x	1.83x	1.66x	1.52x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	12.8x	11.6x	10.5x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	16.5x	14.7x	13.2x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	25.9x	23x	20x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.86%	4.34%	5%
Dividend per Share ²	0.251	0.27	0.3	0.33	0.363	0.3976	0.4476	0.5026
Rate of return	4.57%	3.15%	2.7%	2.87%	2.12%	2%	2.26%	2.53%
EPS ²	0.547	0.505	0.604	0.641	0.68	0.7704	0.8979	1.016
Distribution rate	45.9%	53.5%	49.7%	51.5%	53.4%	51.6%	49.8%	49.5%
Net sales ¹	21,310	23,256	25,284	28,335	30,662	33,211	36,216	39,176
EBITDA ¹	2,925	3,246	3,469	4,112	4,495	4,754	5,199	5,646
EBIT ¹	2,205	2,479	2,682	3,015	3,322	3,681	4,096	4,503
Net income ¹	1,758	1,591	1,857	1,956	2,062	2,269	2,597	2,903
Net Debt ¹	2,160	2,023	2,464	6,875	5,613	4,783	4,168	3,260
Reference price ²	5.50	8.56	11.10	11.48	17.14	19.84	19.84	19.84
Nbr of stocks (in thousands)	3,161,416	3,070,678	3,025,615	2,983,629	2,977,003	2,828,530	-	-
Announcement Date	24/02/22	23/02/23	21/02/24	19/02/25	18/02/26	-	-	-

¹GBP in Million²GBP

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.($)
BAE SYSTEMS PLC	25.74x	1.83x	12.81x	2%	74.85B
GE AEROSPACE	36.07x	6.64x	27.8x	0.57%	326B
RTX CORPORATION	32.11x	3x	17.79x	1.47%	261B
AIRBUS SE	26.79x	1.79x	13.25x	1.71%	177B
BOEING	-523.45x	1.78x	40.68x	-.--%	150B
ROLLS-ROYCE HOLDINGS PLC	31.53x	4.61x	19.29x	1.08%	150B
SAFRAN	31.76x	3.48x	15.76x	1.3%	148B
LOCKHEED MARTIN CORPORATION	18.15x	1.75x	12.5x	2.54%	127B
GENERAL DYNAMICS CORPORATION	20.25x	1.72x	14.04x	1.84%	92.99B
HOWMET AEROSPACE INC.	40.1x	9.05x	28.08x	0.24%	88.12B
Average	-26.09x	3.56x	20.20x	1.28%	159.51B
Weighted average by Cap.	-21.78x	3.79x	21.13x	1.19%