Valuation Woodward, Inc.

Stocks

Market Closed - Nasdaq 00:00:00 30/10/2026 +04			5-day change	1st Jan Change
314.92 ^USD	+3.57%		+3.30%	+4.17%

10-28	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	18,595	-	-
Change	-	-32.93%	55.47%	36.29%	48.1%	22.7%	-	-
Enterprise Value (EV) ¹	7,486	5,498	8,092	10,822	15,529	19,339	19,267	19,161
Change	-	-26.55%	47.16%	33.75%	43.49%	24.53%	-0.37%	-0.55%
P/E	35.6x	29.6x	32.9x	28.5x	35.1x	33.9x	29.4x	24.7x
PBR	3.23x	2.67x	3.69x	4.89x	6.05x	7.49x	7.09x	6.57x
PEG	-	-2x	0.8x	0.5x	1.8x	1.2x	1.9x	1.3x
Capitalization / Revenue	3.21x	2.03x	2.58x	3.08x	4.25x	4.29x	3.94x	3.58x
EV / Revenue	3.33x	2.31x	2.78x	3.26x	4.35x	4.46x	4.08x	3.69x
EV / EBITDA	18.1x	15.4x	17x	17.5x	23.2x	21.1x	18.8x	16.2x
EV / EBIT	26.4x	23.4x	22.7x	21.5x	27.9x	24.5x	21.8x	18.8x
EV / FCF	17.5x	39.1x	34.9x	31.6x	45.6x	57.3x	38.1x	29.5x
FCF Yield	5.7%	2.56%	2.87%	3.17%	2.19%	1.74%	2.63%	3.4%
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%	0.39%	0.44%	0.47%
EPS ²	3.18	2.71	3.78	6.01	7.19	9.287	10.7	12.73
Distribution rate	17.9%	27%	22.5%	16.1%	15.2%	13.4%	12.9%	11.7%
Net sales ¹	2,246	2,383	2,915	3,324	3,567	4,339	4,720	5,190
EBITDA ¹	413.1	356.1	475.5	619.8	669.5	918.3	1,025	1,182
EBIT ¹	283.6	235.5	355.8	503.6	556.2	790.4	884.1	1,021
Net income ¹	208.6	171.7	232.4	373	442.1	569.1	647.5	761.2
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	314.92	314.92	314.92
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.	32.74x	4.31x	20.36x	0.41%	17.95B
GE AEROSPACE	34.26x	6.29x	25.93x	0.6%	311B
RTX CORPORATION	30.73x	2.99x	17.14x	1.45%	264B
AIRBUS SE	25.86x	1.72x	12.75x	1.77%	169B
LOCKHEED MARTIN CORPORATION	20.56x	1.95x	14.14x	2.22%	145B
ROLLS-ROYCE HOLDINGS PLC	29.48x	4.28x	17.87x	1.16%	139B
BOEING	-140.92x	1.6x	41.35x	-.--%	132B
SAFRAN	27.59x	2.97x	13.47x	1.51%	126B
GENERAL DYNAMICS CORPORATION	20.85x	1.76x	14.44x	1.79%	95.73B
NORTHROP GRUMMAN CORPORATION	18.53x	1.98x	13.95x	1.76%	78.53B
Average	9.97x	2.98x	19.14x	1.27%	147.91B
Weighted average by Cap.	12.90x	3.31x	19.81x	1.26%