Valuation Safran London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 10:23:06 2026-08-03 am EDT			5-day change	1st Jan Change
351.60 ^EUR	+3.37%		+4.71%	+18.02%

05:41am	Middle East hopes lift Europe into the green
Jul. 31	Berenberg Boosts Safran Price Target, Estimates Amid 'Underappreciated' Civil Aftermarket Strength	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,891	49,905	66,595	88,393	124,127	140,282	-	-
Change	-	8.75%	33.44%	32.73%	40.43%	13.01%	-	-
Enterprise Value (EV) ¹	47,435	49,891	66,221	86,655	122,389	136,613	134,372	131,665
Change	-	5.18%	32.73%	30.86%	41.24%	11.62%	-1.64%	-2.01%
P/E	1,077x	-20.3x	19.8x	-133x	17.3x	34.3x	27.3x	24.4x
PBR	3.58x	4.77x	5.94x	8.77x	8.38x	9.04x	7.8x	6.59x
PEG	-	0x	-0x	1x	-0x	-0.8x	1.1x	2x
Capitalization / Revenue	3.01x	2.62x	2.87x	3.24x	3.96x	3.84x	3.51x	3.21x
EV / Revenue	3.11x	2.62x	2.85x	3.17x	3.91x	3.74x	3.36x	3.01x
EV / EBITDA	17.1x	13.6x	14.4x	16x	17.4x	17.1x	15.2x	13.5x
EV / EBIT	26.3x	20.7x	20.9x	21x	23.5x	21.2x	18.5x	16.3x
EV / FCF	28.2x	18.7x	22.5x	27.2x	31.2x	28.6x	25.2x	21.9x
FCF Yield	3.54%	5.34%	4.45%	3.68%	3.2%	3.5%	3.96%	4.57%
Dividend per Share ²	0.5	1.35	1.35	2.9	3.35	4.136	5.095	5.734
Rate of return	0.46%	1.15%	0.85%	1.37%	1.13%	1.22%	1.51%	1.69%
EPS ²	0.1	-5.76	8.07	-1.6	17.17	9.863	12.37	13.88
Distribution rate	500%	-23.4%	16.7%	-181%	19.5%	41.9%	41.2%	41.3%
Net sales ¹	15,257	19,035	23,199	27,317	31,329	36,500	40,007	43,712
EBITDA ¹	2,778	3,667	4,599	5,413	7,015	7,976	8,857	9,733
EBIT ¹	1,805	2,408	3,166	4,119	5,197	6,445	7,280	8,097
Net income ¹	43	-2,459	3,444	-667	7,177	4,058	5,153	5,777
Net Debt ¹	1,544	-14	-374	-1,738	-1,738	-3,668	-5,910	-8,617
Reference price ²	107.66	116.92	159.46	212.10	297.40	338.40	338.40	338.40
Nbr of stocks (in thousands)	426,262	426,828	417,625	416,751	417,373	414,544	-	-
Announcement Date	2/24/22	2/17/23	2/15/24	2/14/25	2/12/26	-	-	-

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.($)
HOWMET AEROSPACE INC.	54.07x	11.89x	37.22x	0.18%	113B
TRANSDIGM GROUP INC.	35.81x	9.65x	18.45x	1.33%	70.16B
HEICO CORPORATION	58.88x	8.24x	29.36x	0.07%	41.42B
CURTISS-WRIGHT CORPORATION	47.71x	7.1x	31.65x	0.14%	26.75B
MTU AERO ENGINES AG	20.79x	2.21x	11.68x	1.14%	22.42B
AECC AVIATION POWER CO.,LTD	157.82x	-	-	-	13.7B
STANDARDAERO, INC.	24.88x	1.79x	12.92x	-.--%	9.74B
AVIC AIRBORNE SYSTEMS CO., LTD.	46.29x	-	-	-	8.08B
MDA SPACE LTD.	54.13x	3.49x	18.19x	-	4.9B
Average	55.60x	6.34x	22.78x	0.48%	34.46B
Weighted average by Cap.	51.09x	9.14x	27.87x	0.52%