Valuation Safran

Equities

Market Closed - Euronext Paris Other stock markets 11:55:00 2025-12-12 am EST			5-day change	1st Jan Change
291.30 ^EUR	0.00%		-0.55%	+37.34%

Dec. 12	India, France seal treaty revamp giving Paris dividend relief, Delhi tax rights	RE
Dec. 10	Safran to Sell In-flight Entertainment, Connectivity Unit	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	49,496	45,891	49,905	66,595	88,393	121,581	-	-
Change	-	-7.28%	8.75%	33.44%	32.73%	37.55%	-	-
Enterprise Value (EV) ¹	52,288	47,435	49,891	66,221	86,655	120,573	119,014	117,266
Change	-	-9.28%	5.18%	32.73%	30.86%	39.14%	-1.29%	-1.47%
P/E ratio	145x	1,077x	-20.3x	19.8x	-133x	35.4x	28x	24.9x
PBR	4.01x	3.58x	4.77x	5.94x	8.77x	9.26x	7.81x	6.68x
PEG	-	-12.3x	0x	-0x	1x	-0x	1.1x	2x
Capitalization / Revenue	3x	3.01x	2.62x	2.87x	3.24x	3.88x	3.43x	3.15x
EV / Revenue	3.17x	3.11x	2.62x	2.85x	3.17x	3.85x	3.36x	3.04x
EV / EBITDA	21.1x	17.1x	13.6x	14.4x	16x	18.1x	15.6x	13.9x
EV / EBIT	31x	26.3x	20.7x	20.9x	21x	23.1x	19.7x	17.4x
EV / FCF	36.9x	28.2x	18.7x	22.5x	27.2x	34x	28.3x	25.1x
FCF Yield	2.71%	3.54%	5.34%	4.45%	3.68%	2.94%	3.54%	3.98%
Dividend per Share ²	0.43	0.5	1.35	1.35	2.9	3.323	4.228	4.897
Rate of return	0.37%	0.46%	1.15%	0.85%	1.37%	1.14%	1.45%	1.68%
EPS ²	0.8	0.1	-5.76	8.07	-1.6	8.237	10.41	11.69
Distribution rate	53.8%	500%	-23.4%	16.7%	-181%	40.3%	40.6%	41.9%
Net sales ¹	16,498	15,257	19,035	23,199	27,317	31,346	35,450	38,611
EBITDA ¹	2,476	2,778	3,667	4,599	5,413	6,656	7,628	8,458
EBIT ¹	1,686	1,805	2,408	3,166	4,119	5,215	6,027	6,753
Net income ¹	352	43	-2,459	3,444	-667	3,467	4,333	4,876
Net Debt ¹	2,792	1,544	-14	-374	-1,738	-1,007	-2,567	-4,315
Reference price ²	115.95	107.66	116.92	159.46	212.10	291.30	291.30	291.30
Nbr of stocks (in thousands)	426,872	426,262	426,828	417,625	416,751	417,373	-	-
Announcement Date	2/25/21	2/24/22	2/17/23	2/15/24	2/14/25	-	-	-

¹EUR in Million²EUR

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.($)
SAFRAN	35.37x	3.85x	18.11x	1.14%	143B
HOWMET AEROSPACE INC.	52.77x	10.01x	34.4x	0.22%	79.73B
TRANSDIGM GROUP INC.	38.43x	9.97x	19.04x	-.--%	72.91B
HEICO CORPORATION	64.82x	8.88x	32.78x	0.07%	37.47B
MTU AERO ENGINES AG	20.85x	2.32x	11.73x	0.86%	22.26B
CURTISS-WRIGHT CORPORATION	42.6x	6.04x	27x	0.17%	20.12B
AECC AVIATION POWER CO.,LTD	152.4x	-	-	0.16%	13.93B
STANDARDAERO, INC.	32.82x	1.87x	13.93x	-.--%	9.3B
AVIC AIRBORNE SYSTEMS CO., LTD.	55.13x	-	-	1.03%	8.7B
Average	55.02x	6.14x	22.43x	0.41%	45.24B
Weighted average by Cap.	45.97x	6.76x	23.09x	0.53%