|
Market Closed -
Euronext Paris
11:55:00 2026-09-30 am EDT
|
5-day change | 1st Jan Change | ||
| 284.00 EUR | -1.11% |
|
-1.18% | +3.73% |
| Sep. 30 | European defense: why concentration is not a miracle cure |  |
| Sep. 25 | Airbus and Dassault Aviation rivals to replace Portuguese F-16s | |
Company Valuation: Dassault Aviation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,902 | 13,163 | 14,159 | 15,390 | 21,417 | 21,881 | - | - |
| Change | - | 66.59% | 7.57% | 8.69% | 39.17% | 2.17% | - | - |
| Enterprise Value (EV) 1 | 3,150 | 9,416 | 7,050 | 7,142 | 12,181 | 12,938 | 13,774 | 14,360 |
| Change | - | 198.9% | -25.13% | 1.31% | 70.56% | 6.22% | 6.46% | 4.26% |
| P/E | 13x | 18.4x | 20.9x | 16.7x | 21.9x | 19.7x | 15.7x | 13.5x |
| PBR | 1.5x | 2.18x | 2.47x | 2.44x | 3.21x | 3.06x | 2.73x | 2.42x |
| PEG | - | 1x | -36.03x | 0.4x | 3.49x | 1.3x | 0.6x | 0.8x |
| Capitalization / Revenue | 1.09x | 1.9x | 2.95x | 2.47x | 2.89x | 2.48x | 2.24x | 1.93x |
| EV / Revenue | 0.43x | 1.36x | 1.47x | 1.15x | 1.64x | 1.47x | 1.41x | 1.27x |
| EV / EBITDA | 4.64x | 12.6x | 13.5x | 10.1x | 14.5x | 12.4x | 11.4x | 9.76x |
| EV / EBIT | 5.98x | 16.5x | 20.2x | 13.8x | 19.2x | 15.7x | 14x | 11.7x |
| EV / FCF | 2.11x | 1.91x | -6.92x | 4.65x | 7.37x | 234x | -32.5x | 70x |
| FCF Yield | 47.3% | 52.4% | -14.4% | 21.5% | 13.6% | 0.43% | -3.07% | 1.43% |
| Dividend per Share 2 | 2.49 | 3 | 3.37 | 4.72 | 4.78 | 5.197 | 6.389 | 7.651 |
| Rate of return | 2.62% | 1.9% | 1.88% | 2.39% | 1.75% | 1.83% | 2.25% | 2.69% |
| EPS 2 | 7.28 | 8.62 | 8.57 | 11.78 | 12.52 | 14.45 | 18.08 | 21.06 |
| Distribution rate | 34.2% | 34.8% | 39.3% | 40.1% | 38.2% | 36% | 35.3% | 36.3% |
| Net sales 1 | 7,246 | 6,929 | 4,801 | 6,230 | 7,420 | 8,829 | 9,760 | 11,347 |
| EBITDA 1 | 678.6 | 746.8 | 523.6 | 705.4 | 840.9 | 1,046 | 1,213 | 1,471 |
| EBIT 1 | 527 | 572.3 | 349.2 | 519.3 | 634.8 | 824.7 | 985.5 | 1,227 |
| Net income 1 | 605.4 | 716.2 | 693.4 | 923.8 | 977.4 | 1,133 | 1,429 | 1,683 |
| Net Debt 1 | -4,751 | -3,747 | -7,109 | -8,248 | -9,236 | -8,943 | -8,108 | -7,521 |
| Reference price 2 | 95.00 | 158.20 | 179.20 | 197.20 | 273.80 | 284.00 | 284.00 | 284.00 |
| Nbr of stocks (in thousands) | 83,177 | 83,207 | 79,013 | 78,041 | 78,222 | 77,047 | - | - |
| Announcement Date | 3/4/22 | 3/9/23 | 3/6/24 | 3/5/25 | 3/4/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.88x | 1.49x | 12.58x | 1.81% | 25.07B | |
| 36.68x | 6.73x | 28.21x | 0.57% | 330B | |
| 30.99x | 2.9x | 17.21x | 1.53% | 252B | |
| 25.62x | 1.7x | 12.67x | 1.8% | 171B | |
| 34.94x | 5.09x | 21.36x | 0.98% | 162B | |
| 33.57x | 3.68x | 16.7x | 1.23% | 157B | |
| -691.5x | 1.74x | 39.42x | -.--% | 148B | |
| 16.8x | 1.63x | 11.75x | 2.74% | 118B | |
| 41.94x | 9.45x | 29.31x | 0.22% | 92.1B | |
| 19.56x | 1.66x | 13.59x | 1.9% | 89.78B | |
| Average | -43.15x | 3.61x | 20.28x | 1.28% | 154.59B | |
| Weighted average by Cap. | -38.32x | 3.98x | 21.59x | 1.16% |
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
- AM Stock
- Valuation Dassault Aviation
Select your edition
All financial news and data tailored to specific country editions
