|
Market Closed -
Euronext Paris
19:55:00 13/10/2026 +04
|
After hours 00:00:00 | |||
| 283.20 EUR | -1.46% |
|
283.90 | +0.25% |
| 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 | 21,820 | - | - |
| Change | - | 66.59% | 7.57% | 8.69% | 39.17% | 1.88% | - | - |
| Enterprise Value (EV) 1 | 3,150 | 9,416 | 7,050 | 7,142 | 12,181 | 12,877 | 13,712 | 14,299 |
| Change | - | 198.9% | -25.13% | 1.31% | 70.56% | 5.71% | 6.49% | 4.28% |
| P/E | 13x | 18.4x | 20.9x | 16.7x | 21.9x | 19.6x | 15.7x | 13.4x |
| PBR | 1.5x | 2.18x | 2.47x | 2.44x | 3.21x | 3.05x | 2.72x | 2.42x |
| 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 | 2.48x | 2.23x | 1.92x |
| EV / Revenue | 0.43x | 1.36x | 1.47x | 1.15x | 1.64x | 1.46x | 1.4x | 1.26x |
| EV / EBITDA | 4.64x | 12.6x | 13.5x | 10.1x | 14.5x | 12.3x | 11.3x | 9.72x |
| EV / EBIT | 5.98x | 16.5x | 20.2x | 13.8x | 19.2x | 15.6x | 13.9x | 11.7x |
| EV / FCF | 2.11x | 1.91x | -6.92x | 4.65x | 7.37x | 233x | -32.4x | 69.7x |
| FCF Yield | 47.3% | 52.4% | -14.4% | 21.5% | 13.6% | 0.43% | -3.09% | 1.44% |
| 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% | 1.83% | 2.23% | 2.7% |
| 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 | 283.20 | 283.20 | 283.20 |
| Nbr of stocks (in thousands) | 83,177 | 83,207 | 79,013 | 78,041 | 78,222 | 77,047 | - | - |
| Announcement Date | 04/03/22 | 09/03/23 | 06/03/24 | 05/03/25 | 04/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.88x | 1.5x | 12.62x | 1.81% | 24.74B | |
| 35.47x | 6.53x | 27.37x | 0.58% | 320B | |
| 30.93x | 2.9x | 17.19x | 1.53% | 252B | |
| 25.36x | 1.68x | 12.5x | 1.81% | 166B | |
| 32.58x | 4.77x | 19.95x | 1.05% | 153B | |
| -588.64x | 1.77x | 40.04x | -.--% | 150B | |
| 31.9x | 3.49x | 15.84x | 1.3% | 147B | |
| 16.82x | 1.64x | 11.68x | 2.74% | 118B | |
| 40.1x | 9.05x | 28.08x | 0.24% | 88.06B | |
| 19.73x | 1.67x | 13.69x | 1.88% | 90.62B | |
| Average | -33.59x | 3.50x | 19.90x | 1.29% | 150.99B | |
| Weighted average by Cap. | -31.34x | 3.83x | 21.17x | 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
