Valuation General Dynamics Corporation

Stocks

Market Closed - NYSE 00:00:03 01/09/2026 +04			5-day change	1st Jan Change
371.35 ^USD	-2.10%		-3.24%	+10.30%

08-31	General Dynamics, Lockheed Martin Secure 7-Year Procurement Agreements From Department of Defense	MT
08-21	DA Davidson Raises Price Target on General Dynamics to $416 From $375, Keeps Buy/Add Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	58,108	67,986	70,736	72,335	90,803	100,320	-	-
Change	-	17%	4.04%	2.26%	25.53%	10.48%	-	-
Enterprise Value (EV) ¹	68,000	77,240	78,084	79,400	96,483	103,279	102,358	102,012
Change	-	13.59%	1.09%	1.69%	21.51%	7.04%	-0.89%	-0.34%
P/E	18x	20.4x	21.6x	19.3x	21.8x	21.8x	20x	18.4x
PBR	3.28x	3.67x	3.34x	3.23x	3.55x	3.58x	3.41x	3.24x
PEG	-	3.68x	-15.49x	1.4x	1.6x	2.2x	2.13x	2.18x
Capitalization / Revenue	1.51x	1.73x	1.67x	1.52x	1.73x	1.79x	1.71x	1.64x
EV / Revenue	1.77x	1.96x	1.85x	1.66x	1.84x	1.85x	1.75x	1.67x
EV / EBITDA	13.5x	15.2x	15.3x	14x	15.4x	15.1x	13.8x	12.9x
EV / EBIT	16.3x	18.3x	18.4x	16.6x	18x	17.6x	16.1x	15x
EV / FCF	20.1x	22.3x	20.5x	24.8x	24.4x	21x	21.2x	19.7x
FCF Yield	4.98%	4.49%	4.87%	4.03%	4.1%	4.75%	4.73%	5.08%
Dividend per Share ²	4.76	5.04	5.28	5.68	6	6.306	6.733	7.069
Rate of return	2.28%	2.03%	2.03%	2.16%	1.78%	1.7%	1.81%	1.9%
EPS ²	11.55	12.19	12.02	13.63	15.45	17	18.59	20.17
Distribution rate	41.2%	41.3%	43.9%	41.7%	38.8%	37.1%	36.2%	35.1%
Net sales ¹	38,469	39,407	42,272	47,716	52,550	55,923	58,537	61,164
EBITDA ¹	5,053	5,095	5,108	5,682	6,280	6,830	7,393	7,887
EBIT ¹	4,163	4,211	4,245	4,796	5,356	5,878	6,366	6,820
Net income ¹	3,257	3,390	3,315	3,782	4,210	4,657	5,058	5,432
Net Debt ¹	9,892	9,254	7,348	7,065	5,680	2,959	2,038	1,691
Reference price ²	208.47	248.11	259.67	263.49	336.66	371.35	371.35	371.35
Nbr of stocks (in thousands)	278,734	274,017	272,408	274,528	269,716	270,150	-	-
Announcement Date	26/01/22	25/01/23	24/01/24	29/01/25	28/01/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GENERAL DYNAMICS CORPORATION	21.85x	1.85x	15.12x	1.7%	100B
GE AEROSPACE	39.46x	7.1x	29.49x	0.54%	348B
RTX CORPORATION	34.45x	3.19x	18.95x	1.38%	280B
ROLLS-ROYCE HOLDINGS PLC	35.84x	5.27x	22.2x	0.95%	172B
LOCKHEED MARTIN CORPORATION	18.42x	1.77x	12.75x	2.5%	130B
BAE SYSTEMS PLC	26.29x	1.88x	13.23x	1.94%	78.43B
NORTHROP GRUMMAN CORPORATION	18.6x	1.94x	13.79x	1.8%	76.67B
RHEINMETALL AG	32.34x	3.58x	15.7x	1.27%	60.21B
L3HARRIS TECHNOLOGIES, INC.	22.25x	2.43x	13.43x	1.87%	49.58B
Average	27.72x	3.22x	17.19x	1.55%	143.9B
Weighted average by Cap.	31.41x	4.11x	20.29x	1.3%