Valuation Airbus SE

Equities

Market Closed - Euronext Paris Other stock markets 11:35:00 2024-09-13 am EDT			5-day change	1st Jan Change
130.50 ^EUR	-0.03%		+1.68%	-6.64%

Sep. 14	Boeing strike could exacerbate global jetliner shortage, experts say	RE
Sep. 13	Avia chairman sees aircraft leasing rates staying high, boosting profits	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	102,110	70,321	88,298	87,427	110,311	103,291	-	-
Change	-	-31.13%	25.56%	-0.99%	26.18%	-6.36%	-	-
Enterprise Value (EV) ¹	89,576	66,009	80,655	81,950	105,337	91,919	88,611	84,762
Change	-	-26.31%	22.19%	1.61%	28.54%	-12.74%	-3.6%	-4.34%
P/E ratio	-74.6x	-61.9x	21x	20.6x	29.1x	25.1x	17.6x	14.8x
PBR	17.1x	10.9x	9.33x	6.75x	6.22x	5.19x	4.3x	3.59x
PEG	-	3.6x	-0x	27.6x	-2.6x	3.03x	0.4x	0.8x
Capitalization / Revenue	1.45x	1.41x	1.69x	1.49x	1.69x	1.49x	1.33x	1.19x
EV / Revenue	1.27x	1.32x	1.55x	1.39x	1.61x	1.32x	1.14x	0.98x
EV / EBITDA	9.07x	14.5x	11.2x	9.82x	13x	11.4x	8.59x	7.03x
EV / EBIT	12.9x	38.7x	16.6x	14.6x	18x	16.7x	11.6x	9.2x
EV / FCF	63.4x	-9.19x	22.9x	17.5x	24x	27x	16.7x	13.3x
FCF Yield	1.58%	-10.9%	4.36%	5.71%	4.16%	3.7%	5.97%	7.54%
Dividend per Share ²	-	-	1.5	1.8	1.8	2.139	2.757	3.294
Rate of return	-	-	1.33%	1.62%	1.29%	1.64%	2.11%	2.52%
EPS ²	-1.75	-1.45	5.36	5.4	4.8	5.197	7.422	8.808
Distribution rate	-	-	28%	33.3%	37.5%	41.2%	37.1%	37.4%
Net sales ¹	70,478	49,912	52,149	58,763	65,446	69,451	77,521	86,733
EBITDA ¹	9,873	4,537	7,190	8,343	8,080	8,038	10,314	12,061
EBIT ¹	6,946	1,706	4,865	5,627	5,838	5,512	7,645	9,209
Net income ¹	-1,362	-1,133	4,213	4,247	3,789	4,091	5,773	6,725
Net Debt ¹	-12,534	-4,312	-7,643	-5,477	-4,974	-11,373	-14,681	-18,530
Reference price ²	130.48	89.78	112.36	111.02	139.78	130.50	130.50	130.50
Nbr of stocks (in thousands)	782,573	783,254	785,848	787,488	789,177	791,504	-	-
Announcement Date	2/13/20	2/18/21	2/17/22	2/16/23	2/15/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
AIRBUS SE	25.11x	1.32x	11.44x	+1.64%	115B
LOCKHEED MARTIN CORPORATION	21.56x	2.14x	15.59x	+2.25%	136B
BOEING	-70.09x	1.87x	67.32x	-.--%	96.6B
DASSAULT AVIATION	16.75x	1.05x	9.34x	+1.95%	16.55B
TEXTRON INC.	16.07x	1.26x	10.67x	+0.09%	16.43B
EMBRAER S.A.	17.51x	1.23x	11.14x	-.--%	6.87B
AVICOPTER PLC	36.99x	-	-	+0.56%	4.1B
JOBY AVIATION, INC.	-7.72x	7048.23x	-6.47x	-.--%	3.89B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	7.65x	-0.02x	-0.22x	+3.73%	3.14B
Average	7.09x	882.14x	14.85x	+1.13%	44.22B
Weighted average by Cap.	-0.40x	71.29x	26.18x	+1.36%