|
Market Closed -
Euronext Paris
20:55:00 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 235.70 EUR | -1.13% |
|
+3.38% | +2.57% |
| 10-30 | MDA Space Signs Satellite Antenna Deal With Thales Alenia Space; Shares Fall Pre-Bell | MT |
| 10-29 | French and Benelux stocks-Factors to watch Oct 29 | RE |
Company Valuation: Thales
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 | 48,427 | - | - |
| Change | - | 58.57% | 10.55% | 1.97% | 65.74% | 2.61% | - | - |
| Enterprise Value (EV) 1 | 16,724 | 25,295 | 31,925 | 31,520 | 48,813 | 48,700 | 48,780 | 44,954 |
| Change | - | 51.25% | 26.21% | -1.27% | 54.86% | -0.23% | 0.16% | -7.84% |
| P/E | 14.6x | 22.6x | 27.3x | 20.1x | 28.2x | 27x | 20.4x | 17.8x |
| PBR | 2.46x | 3.49x | 4.05x | 3.79x | 5.93x | 5.55x | 4.87x | 4.25x |
| PEG | - | 6.81x | -3.8x | 0.5x | 1.5x | 3.71x | 0.6x | 1.2x |
| Capitalization / Revenue | 0.98x | 1.44x | 1.52x | 1.38x | 2.13x | 2.03x | 1.86x | 1.71x |
| EV / Revenue | 1.03x | 1.44x | 1.73x | 1.53x | 2.21x | 2.04x | 1.87x | 1.59x |
| EV / EBITDA | 7.12x | 10.5x | 12.4x | 10.9x | 12.8x | 12.7x | 11.3x | 9.48x |
| EV / EBIT | 10.1x | 13.1x | 15x | 13x | 17.8x | 16.2x | 14.2x | 11.7x |
| EV / FCF | 7.41x | 10.2x | 15.8x | 15.6x | 18.9x | 19.9x | 19x | 15x |
| FCF Yield | 13.5% | 9.85% | 6.35% | 6.43% | 5.28% | 5.02% | 5.26% | 6.67% |
| Dividend per Share 2 | 2.56 | 2.94 | 3.4 | 3.7 | 3.9 | 4.297 | 4.922 | 5.565 |
| Rate of return | 3.42% | 2.46% | 2.54% | 2.67% | 1.7% | 1.82% | 2.09% | 2.36% |
| EPS 2 | 5.12 | 5.29 | 4.91 | 6.89 | 8.15 | 8.743 | 11.54 | 13.21 |
| Distribution rate | 50% | 55.6% | 69.2% | 53.7% | 47.9% | 49.1% | 42.6% | 42.1% |
| Net sales 1 | 16,192 | 17,569 | 18,428 | 20,577 | 22,136 | 23,883 | 26,041 | 28,349 |
| EBITDA 1 | 2,348 | 2,405 | 2,582 | 2,898 | 3,827 | 3,845 | 4,308 | 4,743 |
| EBIT 1 | 1,649 | 1,935 | 2,132 | 2,419 | 2,740 | 3,011 | 3,432 | 3,829 |
| Net income 1 | 1,089 | 1,121 | 1,023 | 1,420 | 1,675 | 1,778 | 2,292 | 2,655 |
| Net Debt 1 | 795 | 35.2 | 4,000 | 3,044 | 1,618 | 272.4 | 352.4 | -3,473 |
| Reference price 2 | 74.80 | 119.30 | 133.95 | 138.65 | 229.80 | 235.70 | 235.70 | 235.70 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.96x | 2.04x | 12.67x | 1.82% | 54.07B | |
| 34.47x | 6.31x | 26.15x | 0.6% | 312B | |
| 31.37x | 3.04x | 17.55x | 1.42% | 270B | |
| 26.08x | 1.72x | 12.79x | 1.75% | 170B | |
| 20.8x | 1.97x | 14.29x | 2.2% | 147B | |
| 28.93x | 4.19x | 17.53x | 1.18% | 137B | |
| -125.25x | 1.64x | 43.48x | -.--% | 136B | |
| 27.66x | 3.01x | 13.65x | 1.49% | 128B | |
| 21.92x | 1.85x | 15.16x | 1.7% | 101B | |
| 35.51x | 8.07x | 24.96x | 0.27% | 79.22B | |
| Average | 12.84x | 3.39x | 19.82x | 1.24% | 153.25B | |
| Weighted average by Cap. | 15.42x | 3.58x | 20.49x | 1.2% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HO Stock
- Valuation Thales
Select your edition
All financial news and data tailored to specific country editions
