Valuation GE Aerospace

Equities

Market Closed - Nyse Other stock markets 01:00:02 13/01/2026 +04			5-day change	1st Jan Change
324.17 ^USD	+0.80%		-0.05%	+5.24%

01-12	Citigroup Adjusts GE Aerospace Price Target to $378 From $386, Maintains Buy Rating	MT
01-12	Wolfe Research Adjusts GE Aerospace Price Target to $360 From $340, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	94,607	103,696	91,555	138,911	180,516	341,939	341,939	-
Change	-	9.61%	-11.71%	51.72%	29.95%	89.42%	0%	-
Enterprise Value (EV) ¹	126,954	123,111	106,643	142,908	186,170	349,266	350,324	350,144
Change	-	-3.03%	-13.38%	34.01%	30.27%	87.61%	0.3%	-0.05%
P/E ratio	18.3x	-15.3x	-1,397x	15.3x	27.4x	44.9x	41x	35.8x
PBR	2.66x	2.57x	2.53x	5.08x	9.26x	18.1x	16.6x	15x
PEG	-	0x	14.1x	-0x	-1x	2.4x	4.3x	2.4x
Capitalization / Revenue	1.19x	1.4x	1.2x	2.04x	5.14x	8.19x	7.34x	6.67x
EV / Revenue	1.59x	1.66x	1.39x	2.1x	5.3x	8.37x	7.52x	6.83x
EV / EBITDA	23.3x	14x	10.7x	17.4x	22.1x	34.7x	30.5x	27.3x
EV / EBIT	33x	21.3x	16.5x	23.3x	25.7x	38.9x	34.1x	30.4x
EV / FCF	209x	59.1x	22.4x	39.9x	50.6x	48.7x	43.7x	39.2x
FCF Yield	0.48%	1.69%	4.46%	2.51%	1.98%	2.05%	2.29%	2.55%
Dividend per Share ²	0.32	0.32	0.32	0.32	1.12	1.446	1.68	1.997
Rate of return	0.37%	0.34%	0.38%	0.25%	0.67%	0.45%	0.52%	0.62%
EPS ²	4.72	-6.16	-0.06	8.36	6.09	7.212	7.9	9.056
Distribution rate	6.78%	-5.19%	-533%	3.83%	18.4%	20%	21.3%	22.1%
Net sales ¹	79,619	74,196	76,555	67,954	35,121	41,726	46,574	51,234
EBITDA ¹	5,453	8,787	10,000	8,205	8,437	10,077	11,476	12,819
EBIT ¹	3,848	5,778	6,456	6,126	7,253	8,969	10,259	11,524
Net income ¹	5,355	-3,562	-64	9,186	6,670	7,970	8,652	9,643
Net Debt ¹	32,347	19,415	15,088	3,997	5,654	7,327	8,385	8,205
Reference price ²	86.40	94.47	83.79	127.63	166.79	324.17	324.17	324.17
Nbr of stocks (in thousands)	1,094,984	1,097,663	1,092,668	1,088,386	1,082,294	1,054,814	1,054,814	-
Announcement Date	26/01/21	25/01/22	24/01/23	23/01/24	23/01/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE AEROSPACE	44.59x	8.31x	34.39x	0.45%	339B
RTX CORPORATION	38.33x	3.27x	19.41x	1.39%	253B
ROLLS-ROYCE HOLDINGS PLC	22.16x	5.43x	25.84x	0.69%	146B
RHEINMETALL AG	72.69x	7.01x	35.57x	0.59%	101B
GENERAL DYNAMICS CORPORATION	22.97x	1.94x	16.06x	1.68%	95.45B
NORTHROP GRUMMAN CORPORATION	23.74x	2.38x	16.85x	1.44%	88.32B
BAE SYSTEMS PLC	29.05x	2.21x	15.92x	1.74%	81.94B
L3HARRIS TECHNOLOGIES, INC.	35.3x	3.33x	18.45x	1.43%	62.81B
AXON ENTERPRISE, INC.	426.52x	18.15x	72.56x	-.--%	50.18B
ROCKET LAB CORPORATION	-218.43x	75.22x	-413.26x	-.--%	45.32B
Average	49.69x	12.72x	-15.82x	0.94%	126.3B
Weighted average by Cap.	44.18x	8.12x	11.35x	0.94%