Valuation Woodward, Inc.

Stocks

Real-time Estimate Cboe BZX 20:34:01 28/10/2026 +04			5-day change	1st Jan Change
305.80 ^USD	+0.59%		-6.01%	+1.09%

05:01pm	RBC Cuts Price Target on Woodward to $380 From $430, Keeps Outperform Rating	MT
10-16	Woodward, Inc. Appoints Paxton McVoy as Executive Vice President and Chief Information Officer, Effective October 19, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,200	4,829	7,507	10,232	15,154	17,950	-	-
Change	-	-32.93%	55.47%	36.29%	48.1%	18.45%	-	-
Enterprise Value (EV) ¹	7,486	5,498	8,092	10,822	15,529	18,694	18,623	18,516
Change	-	-26.55%	47.16%	33.75%	43.49%	20.38%	-0.38%	-0.57%
P/E	35.6x	29.6x	32.9x	28.5x	35.1x	32.8x	28.5x	24x
PBR	3.23x	2.67x	3.69x	4.89x	6.05x	7.23x	6.85x	6.34x
PEG	-	-2x	0.8x	0.5x	1.8x	1.1x	1.9x	1.3x
Capitalization / Revenue	3.21x	2.03x	2.58x	3.08x	4.25x	4.14x	3.8x	3.46x
EV / Revenue	3.33x	2.31x	2.78x	3.26x	4.35x	4.31x	3.95x	3.57x
EV / EBITDA	18.1x	15.4x	17x	17.5x	23.2x	20.4x	18.2x	15.7x
EV / EBIT	26.4x	23.4x	22.7x	21.5x	27.9x	23.7x	21.1x	18.2x
EV / FCF	17.5x	39.1x	34.9x	31.6x	45.6x	55.5x	36.9x	28.6x
FCF Yield	5.7%	2.56%	2.87%	3.17%	2.19%	1.8%	2.71%	3.5%
Dividend per Share ²	0.5688	0.7325	0.85	0.97	1.09	1.24	1.38	1.495
Rate of return	0.5%	0.91%	0.68%	0.57%	0.43%	0.41%	0.45%	0.49%
EPS ²	3.18	2.71	3.78	6.01	7.19	9.281	10.67	12.69
Distribution rate	17.9%	27%	22.5%	16.1%	15.2%	13.4%	12.9%	11.8%
Net sales ¹	2,246	2,383	2,915	3,324	3,567	4,339	4,718	5,188
EBITDA ¹	413.1	356.1	475.5	619.8	669.5	917.9	1,023	1,180
EBIT ¹	283.6	235.5	355.8	503.6	556.2	790.1	883	1,019
Net income ¹	208.6	171.7	232.4	373	442.1	568.8	646.3	759.2
Net Debt ¹	286.4	669.6	584.1	590.2	374.8	743.9	672.6	565.9
Reference price ²	113.20	80.26	124.26	171.51	252.71	304.00	304.00	304.00
Nbr of stocks (in thousands)	63,603	60,164	60,418	59,659	59,966	59,046	-	-
Announcement Date	18/11/21	17/11/22	16/11/23	25/11/24	24/11/25	-	-	-

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.($)
WOODWARD, INC.	32.75x	4.31x	20.37x	0.41%	17.95B
GE AEROSPACE	33.86x	6.22x	25.64x	0.61%	308B
RTX CORPORATION	30.54x	2.97x	17.04x	1.46%	263B
AIRBUS SE	25.97x	1.73x	12.81x	1.76%	170B
BOEING	-272.29x	1.6x	37.97x	-.--%	133B
LOCKHEED MARTIN CORPORATION	20.34x	1.93x	13.98x	2.25%	144B
ROLLS-ROYCE HOLDINGS PLC	29x	4.2x	17.57x	1.18%	136B
SAFRAN	27.86x	3x	13.6x	1.5%	127B
GENERAL DYNAMICS CORPORATION	20.88x	1.77x	14.46x	1.78%	95.87B
NORTHROP GRUMMAN CORPORATION	18.47x	1.97x	13.92x	1.76%	78.31B
Average	-3.26x	2.97x	18.74x	1.27%	147.25B
Weighted average by Cap.	0.70x	3.28x	19.40x	1.26%