Valuation Safran

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 10/07/2026 +04			5-day change	1st Jan Change
336.10 ^EUR	-1.15%		-5.78%	+13.01%

07-10	SAFRAN : Jefferies sticks Neutral	ZD
07-10	US ends probe into imported airplanes, parts without seeking new tariffs	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,891	49,905	66,595	88,393	124,127	139,305	-	-
Change	-	8.75%	33.44%	32.73%	40.43%	12.23%	-	-
Enterprise Value (EV) ¹	47,435	49,891	66,221	86,655	122,389	135,592	133,755	131,361
Change	-	5.18%	32.73%	30.86%	41.24%	10.79%	-1.35%	-1.79%
P/E	1,077x	-20.3x	19.8x	-133x	17.3x	34.8x	28.2x	25.2x
PBR	3.58x	4.77x	5.94x	8.77x	8.38x	9.04x	7.92x	6.91x
PEG	-	0x	-0x	1x	-0x	-0.8x	1.2x	2.1x
Capitalization / Revenue	3.01x	2.62x	2.87x	3.24x	3.96x	3.9x	3.55x	3.27x
EV / Revenue	3.11x	2.62x	2.85x	3.17x	3.91x	3.79x	3.41x	3.09x
EV / EBITDA	17.1x	13.6x	14.4x	16x	17.4x	17.5x	15.6x	14x
EV / EBIT	26.3x	20.7x	20.9x	21x	23.5x	21.8x	19.1x	17x
EV / FCF	28.2x	18.7x	22.5x	27.2x	31.2x	29.6x	26.3x	23.1x
FCF Yield	3.54%	5.34%	4.45%	3.68%	3.2%	3.38%	3.8%	4.32%
Dividend per Share ²	0.5	1.35	1.35	2.9	3.35	4.018	4.902	5.487
Rate of return	0.46%	1.15%	0.85%	1.37%	1.13%	1.2%	1.46%	1.63%
EPS ²	0.1	-5.76	8.07	-1.6	17.17	9.654	11.9	13.33
Distribution rate	500%	-23.4%	16.7%	-181%	19.5%	41.6%	41.2%	41.2%
Net sales ¹	15,257	19,035	23,199	27,317	31,329	35,759	39,208	42,540
EBITDA ¹	2,778	3,667	4,599	5,413	7,015	7,752	8,589	9,385
EBIT ¹	1,805	2,408	3,166	4,119	5,197	6,223	6,990	7,732
Net income ¹	43	-2,459	3,444	-667	7,177	4,017	4,967	5,572
Net Debt ¹	1,544	-14	-374	-1,738	-1,738	-3,712	-5,549	-7,943
Reference price ²	107.66	116.92	159.46	212.10	297.40	336.10	336.10	336.10
Nbr of stocks (in thousands)	426,262	426,828	417,625	416,751	417,373	414,474	-	-
Announcement Date	24/02/22	17/02/23	15/02/24	14/02/25	12/02/26	-	-	-

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.($)
SAFRAN	35.33x	3.84x	17.73x	1.18%	161B
HOWMET AEROSPACE INC.	52.63x	11.54x	36.15x	0.19%	110B
TRANSDIGM GROUP INC.	36.89x	9.84x	18.81x	1.29%	72.47B
HEICO CORPORATION	58.55x	8.12x	29x	0.07%	40.83B
CURTISS-WRIGHT CORPORATION	50.03x	7.47x	33.26x	0.13%	28.06B
MTU AERO ENGINES AG	20.84x	2.17x	11.27x	1.27%	22.26B
AECC AVIATION POWER CO.,LTD	162.5x	-	-	-	14.02B
STANDARDAERO, INC.	23.8x	1.73x	12.44x	-.--%	9.33B
AVIC AIRBORNE SYSTEMS CO., LTD.	45.96x	-	-	-	7.98B
MDA SPACE LTD.	57.71x	4.18x	21.76x	-	4.92B
Average	54.42x	6.11x	22.55x	0.59%	47.05B
Weighted average by Cap.	45.78x	7.18x	24.02x	0.76%