Valuation GE Aerospace

Equities

Market Closed - Nyse Other stock markets 00:00:02 12/07/2025 +04			5-day change	1st Jan Change
255.42 ^USD	+1.13%		+3.46%	+53.14%

04:05am	Inside the cockpit: How Air India's Boeing Dreamliner flight ended in disaster	RE
03:50am	Air India crash report shows pilot confusion over engine switch movement	RE

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	272,376	-	-
Change	-	9.61%	-11.71%	51.72%	29.95%	50.89%	-	-
Enterprise Value (EV) ¹	126,954	123,111	106,643	142,908	186,170	279,623	280,269	280,773
Change	-	-3.03%	-13.38%	34.01%	30.27%	50.2%	0.23%	0.18%
P/E ratio	18.3x	-15.3x	-1,397x	15.3x	27.8x	42.4x	37.4x	32.1x
PBR	2.66x	2.57x	2.53x	5.08x	9.26x	12.9x	11.8x	10.8x
PEG	-	0x	14.1x	-0x	-1x	93.24x	2.8x	1.9x
Capitalization / Revenue	1.19x	1.4x	1.2x	2.04x	5.14x	6.85x	6.2x	5.69x
EV / Revenue	1.59x	1.66x	1.39x	2.1x	5.3x	7.03x	6.38x	5.86x
EV / EBITDA	23.3x	14x	10.7x	17.4x	22.1x	29.1x	26.2x	23.8x
EV / EBIT	33x	21.3x	16.5x	23.3x	25.7x	33.3x	29.5x	26.7x
EV / FCF	209x	59.1x	22.4x	39.9x	50.6x	41.4x	38.6x	36x
FCF Yield	0.48%	1.69%	4.46%	2.51%	1.98%	2.42%	2.59%	2.78%
Dividend per Share ²	0.32	0.32	0.32	0.32	1.12	1.444	1.822	2.105
Rate of return	0.37%	0.34%	0.38%	0.25%	0.67%	0.57%	0.71%	0.82%
EPS ²	4.72	-6.16	-0.06	8.36	5.99	6.017	6.821	7.957
Distribution rate	6.78%	-5.19%	-533%	3.83%	18.7%	24%	26.7%	26.5%
Net sales ¹	79,619	74,196	76,555	67,954	35,121	39,766	43,942	47,888
EBITDA ¹	5,453	8,787	10,000	8,205	8,437	9,594	10,710	11,808
EBIT ¹	3,848	5,778	6,456	6,126	7,253	8,403	9,486	10,525
Net income ¹	5,355	-3,562	-64	9,186	6,670	6,644	7,272	8,195
Net Debt ¹	32,347	19,415	15,088	3,997	5,654	7,246	7,893	8,397
Reference price ²	86.40	94.47	83.79	127.63	166.79	255.42	255.42	255.42
Nbr of stocks (in thousands)	1,094,984	1,097,663	1,092,668	1,088,386	1,082,294	1,066,387	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GE AEROSPACE	42.45x	7.03x	29.15x	0.57%	272B
RTX CORPORATION	31.2x	2.71x	16.34x	1.76%	196B
ROLLS-ROYCE HOLDINGS PLC	41.26x	4.21x	21.76x	0.76%	111B
RHEINMETALL AG	65.06x	6.72x	34.09x	0.61%	98.48B
GENERAL DYNAMICS CORPORATION	20.22x	1.74x	14.32x	1.97%	80.99B
BAE SYSTEMS PLC	26.76x	2.09x	14.91x	1.88%	76.68B
NORTHROP GRUMMAN CORPORATION	20.41x	2.02x	14.6x	1.66%	74.07B
AXON ENTERPRISE, INC.	594.57x	21.03x	82.42x	-.--%	56.8B
L3HARRIS TECHNOLOGIES, INC.	27.71x	2.74x	14.97x	1.83%	48.52B
HINDUSTAN AERONAUTICS LIMITED	45.32x	9.08x	33.17x	0.93%	37.93B
Average	91.50x	5.94x	27.57x	1.2%	105.33B
Weighted average by Cap.	67.14x	5.41x	25.61x	1.14%