Valuation GE Aerospace

Equities

Market Closed - Nyse Other stock markets 00:00:02 06/06/2026 +04			5-day change	1st Jan Change
328.00 ^USD	+0.11%		+1.31%	+6.48%

06-06	High fuel costs to trigger airline failures and consolidation, industry chief says	RE
06-05	Gas engine maker Innio jumps 23% in Nasdaq debut as investors bet on data center boom	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	103,696	91,555	138,911	180,516	324,914	342,215	-	-
Change	-	-11.71%	51.72%	29.95%	79.99%	5.32%	-	-
Enterprise Value (EV) ¹	123,111	106,643	142,908	186,170	333,016	351,482	351,400	351,507
Change	-	-13.38%	34.01%	30.27%	78.88%	5.54%	-0.02%	0.03%
P/E ratio	-15.3x	-1,397x	15.3x	27.4x	38.3x	40.3x	35.1x	31.2x
PBR	2.57x	2.53x	5.08x	9.26x	17.3x	18.8x	17.9x	16.7x
PEG	-	14.1x	-0x	-1x	1.2x	36.09x	2.4x	2.5x
Capitalization / Revenue	1.4x	1.2x	2.04x	5.14x	7.68x	7.04x	6.41x	5.87x
EV / Revenue	1.66x	1.39x	2.1x	5.3x	7.87x	7.23x	6.58x	6.03x
EV / EBITDA	14x	10.7x	17.4x	22.1x	32.4x	29.9x	26.7x	23.7x
EV / EBIT	21.3x	16.5x	23.3x	25.7x	36.8x	33.8x	29.8x	26.6x
EV / FCF	59.1x	22.4x	39.9x	50.6x	43.3x	42.6x	37.9x	34.1x
FCF Yield	1.69%	4.46%	2.51%	1.98%	2.31%	2.35%	2.64%	2.93%
Dividend per Share ²	0.32	0.32	0.32	1.12	1.44	1.793	2.057	2.289
Rate of return	0.34%	0.38%	0.25%	0.67%	0.47%	0.55%	0.63%	0.7%
EPS ²	-6.16	-0.06	8.36	6.09	8.05	8.14	9.338	10.5
Distribution rate	-5.19%	-533%	3.83%	18.4%	17.9%	22%	22%	21.8%
Net sales ¹	74,196	76,555	67,954	35,121	42,322	48,614	53,423	58,310
EBITDA ¹	8,787	10,000	8,205	8,437	10,275	11,741	13,163	14,805
EBIT ¹	5,778	6,456	6,126	7,253	9,055	10,408	11,791	13,210
Net income ¹	-3,562	-64	9,186	6,670	8,704	8,562	9,656	10,594
Net Debt ¹	19,415	15,088	3,997	5,654	8,102	9,267	9,186	9,292
Reference price ²	94.47	83.79	127.63	166.79	308.03	328.00	328.00	328.00
Nbr of stocks (in thousands)	1,097,663	1,092,668	1,088,386	1,082,294	1,054,814	1,043,337	-	-
Announcement Date	25/01/22	24/01/23	23/01/24	23/01/25	22/01/26	-	-	-

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	40.3x	7.23x	29.94x	0.55%	342B
RTX CORPORATION	31.58x	2.88x	17.11x	1.59%	244B
ROLLS-ROYCE HOLDINGS PLC	33.52x	4.48x	20.48x	0.97%	139B
LOCKHEED MARTIN CORPORATION	17.52x	1.71x	12.01x	2.65%	121B
GENERAL DYNAMICS CORPORATION	20.81x	1.75x	14.36x	1.84%	93.55B
NORTHROP GRUMMAN CORPORATION	19.47x	1.96x	13.84x	1.79%	77.32B
BAE SYSTEMS PLC	24.72x	1.81x	12.85x	2.05%	73.26B
RHEINMETALL AG	33.76x	3.81x	16.69x	1.32%	65.02B
ROCKET LAB CORPORATION	-425.18x	68.82x	-1225.73x	-.--%	63.72B
L3HARRIS TECHNOLOGIES, INC.	26.47x	2.8x	15.5x	1.61%	57.35B
Average	-17.70x	9.72x	-107.30x	1.44%	127.6B
Weighted average by Cap.	7.95x	7.25x	-42.37x	1.31%