Valuation Thales Xetra

Stocks

Market Closed - Xetra 18:49:05 29/09/2026 +04			5-day change	1st Jan Change
227.00 ^PTS	+1.75%		-5.71%	-1.93%

02:12pm	European defense: Bernstein scrutinizes the sector
09-28	Thales and Google Cloud Expand Collaboration to Help Secure Agentic Ai Workflows	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,929	25,259	27,925	28,476	47,195	46,434	-	-
Change	-	58.57%	10.55%	1.97%	65.74%	-1.61%	-	-
Enterprise Value (EV) ¹	16,724	25,295	31,925	31,520	48,813	46,680	46,775	42,936
Change	-	51.25%	26.21%	-1.27%	54.86%	-4.37%	0.2%	-8.21%
P/E	14.6x	22.6x	27.3x	20.1x	28.2x	26.9x	19.9x	17.3x
PBR	2.46x	3.49x	4.05x	3.79x	5.93x	5.32x	4.68x	4.07x
PEG	-	6.81x	-3.8x	0.5x	1.5x	8.9x	0.6x	1.2x
Capitalization / Revenue	0.98x	1.44x	1.52x	1.38x	2.13x	1.95x	1.79x	1.64x
EV / Revenue	1.03x	1.44x	1.73x	1.53x	2.21x	1.96x	1.8x	1.52x
EV / EBITDA	7.12x	10.5x	12.4x	10.9x	12.8x	12.2x	10.9x	9.09x
EV / EBIT	10.1x	13.1x	15x	13x	17.8x	15.5x	13.7x	11.3x
EV / FCF	7.41x	10.2x	15.8x	15.6x	18.9x	19.3x	18x	14.3x
FCF Yield	13.5%	9.85%	6.35%	6.43%	5.28%	5.18%	5.54%	7%
Dividend per Share ²	2.56	2.94	3.4	3.7	3.9	4.272	4.912	5.57
Rate of return	3.42%	2.46%	2.54%	2.67%	1.7%	1.89%	2.17%	2.46%
EPS ²	5.12	5.29	4.91	6.89	8.15	8.396	11.37	13.03
Distribution rate	50%	55.6%	69.2%	53.7%	47.9%	50.9%	43.2%	42.8%
Net sales ¹	16,192	17,569	18,428	20,577	22,136	23,832	25,963	28,243
EBITDA ¹	2,348	2,405	2,582	2,898	3,827	3,835	4,294	4,722
EBIT ¹	1,649	1,935	2,132	2,419	2,740	3,003	3,420	3,811
Net income ¹	1,089	1,121	1,023	1,420	1,675	1,673	2,231	2,568
Net Debt ¹	795	35.2	4,000	3,044	1,618	245.5	340.4	-3,498
Reference price ²	74.80	119.30	133.95	138.65	229.80	226.00	226.00	226.00
Nbr of stocks (in thousands)	212,957	211,730	208,476	205,380	205,373	205,461	-	-
Announcement Date	03/03/22	08/03/23	05/03/24	04/03/25	03/03/26	-	-	-

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.($)
THALES	26.65x	1.96x	12.05x	1.89%	52.8B
CHINA SPACESAT CO.,LTD.	542.13x	9.22x	117.83x	-	9.88B
HENSOLDT AG	50.44x	3.37x	18.29x	0.92%	9.92B
PLANET LABS PBC	-29.29x	13.01x	602.17x	-.--%	6.1B
OHB SE	64.08x	2.47x	23.18x	0.4%	4.43B
SHANGHAI HUACE NAVIGATION TECHNOLOGY LTD	24.71x	4.24x	18.65x	1.88%	3.08B
SYNSPECTIVE INC.	64.79x	29.31x	-163.28x	-.--%	1.23B
CHENGDU M&S ELECTRONICS TECHNOLOGY CO.,LTD.	52.33x	-	-	-	614M
Average	99.48x	9.08x	89.84x	0.85%	11.01B
Weighted average by Cap.	85.84x	4.20x	64.23x	1.5%