Valuation Leonardo S.p.A.

Stocks

Market Closed - Borsa Italiana Other stock markets 19:45:00 12/06/2026 +04			After hours 23:59:35
53.48 ^EUR	-0.43%		52.70	-1.46%

08:06pm	Order Books Remain on the Buy Side; Buzzi Sprints Ahead	AN
01:26pm	Leonardo secures €64m in funding from 2025 European Defence Fund	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,624	4,637	8,592	14,918	28,338	30,988	-	-
Change	-	27.97%	85.3%	73.62%	89.96%	9.35%	-	-
Enterprise Value (EV) ¹	6,746	4,637	10,915	16,713	29,339	33,076	32,272	31,251
Change	-	-31.26%	135.4%	53.11%	75.55%	12.74%	-2.43%	-3.16%
P/E Ratio	6.18x	5x	13.1x	13.9x	23.2x	22.7x	19.3x	16.5x
PBR	0.56x	-	1.1x	1.66x	2.97x	2.98x	2.69x	2.41x
PEG	-	0.1x	-0.5x	0.2x	1.7x	2x	1.1x	1x
Capitalization / Revenue	0.26x	0.32x	0.56x	0.84x	1.45x	1.39x	1.26x	1.16x
EV / Revenue	0.48x	0.32x	0.71x	0.94x	1.5x	1.49x	1.31x	1.17x
EV / EBITDA	4.15x	2.63x	5.8x	7.53x	12.1x	11.6x	9.95x	8.6x
EV / EBIT	6.01x	3.81x	8.47x	11x	16.7x	15.2x	12.6x	10.6x
EV / FCF	32.3x	-	17.2x	20.2x	29x	28x	24.2x	19.8x
FCF Yield	3.1%	-	5.82%	4.94%	3.45%	3.57%	4.14%	5.04%
Dividend per Share ²	0.14	-	0.28	0.28	0.52	0.7026	0.8115	0.9327
Rate of return	2.22%	-	1.87%	1.08%	1.06%	1.31%	1.51%	1.74%
EPS ²	1.019	1.611	1.144	1.862	2.122	2.368	2.786	3.259
Distribution rate	13.7%	-	24.5%	15%	24.5%	29.7%	29.1%	28.6%
Net sales ¹	14,135	14,713	15,291	17,763	19,503	22,220	24,656	26,811
EBITDA ¹	1,626	1,763	1,883	2,219	2,429	2,844	3,244	3,634
EBIT ¹	1,123	1,218	1,289	1,525	1,752	2,172	2,567	2,956
Net income ¹	585	927	658	1,074	1,224	1,349	1,585	1,862
Net Debt ¹	3,122	-	2,323	1,795	1,001	2,088	1,284	263.4
Reference price ²	6.30	8.06	14.94	25.93	49.16	53.71	53.71	53.71
Nbr of stocks (in thousands)	575,174	575,307	575,307	575,307	576,437	576,944	-	-
Announcement Date	10/03/22	10/03/23	29/02/24	11/03/25	12/03/26	-	-	-

¹EUR in Million²EUR

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.($)
LEONARDO S.P.A.	22.68x	1.49x	11.63x	1.31%	35.71B
GE AEROSPACE	40.88x	7.33x	30.36x	0.54%	347B
RTX CORPORATION	32.14x	2.93x	17.38x	1.56%	248B
ROLLS-ROYCE HOLDINGS PLC	33.33x	4.45x	20.35x	0.98%	138B
GENERAL DYNAMICS CORPORATION	21.54x	1.81x	14.86x	1.78%	96.9B
NORTHROP GRUMMAN CORPORATION	19.76x	1.98x	14.03x	1.76%	78.48B
BAE SYSTEMS PLC	24.88x	1.82x	12.92x	2.04%	73.53B
RHEINMETALL AG	34.04x	3.85x	16.84x	1.27%	65.43B
ROCKET LAB CORPORATION	-443.34x	71.79x	-1278.75x	-.--%	66.44B
L3HARRIS TECHNOLOGIES, INC.	26.85x	2.83x	15.69x	1.59%	58.16B
Average	-18.72x	10.03x	-112.47x	1.28%	120.79B
Weighted average by Cap.	6.11x	7.94x	-50.82x	1.15%