Valuation Safran London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-08-03 am EDT			Pre-market 02:55:14 am
350.40 ^EUR	+3.01%		352.00	+0.46%

Aug. 03	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	145,629	-	-
Change	-	8.75%	33.44%	32.73%	40.43%	17.32%	-	-
Enterprise Value (EV) ¹	47,435	49,891	66,221	86,655	122,389	141,961	139,720	137,013
Change	-	5.18%	32.73%	30.86%	41.24%	15.99%	-1.58%	-1.94%
P/E	1,077x	-20.3x	19.8x	-133x	17.3x	35.6x	28.4x	25.3x
PBR	3.58x	4.77x	5.94x	8.77x	8.38x	9.38x	8.1x	6.84x
PEG	-	0x	-0x	1x	-0x	-0.8x	1.1x	2.1x
Capitalization / Revenue	3.01x	2.62x	2.87x	3.24x	3.96x	3.99x	3.64x	3.33x
EV / Revenue	3.11x	2.62x	2.85x	3.17x	3.91x	3.89x	3.49x	3.13x
EV / EBITDA	17.1x	13.6x	14.4x	16x	17.4x	17.8x	15.8x	14.1x
EV / EBIT	26.3x	20.7x	20.9x	21x	23.5x	22x	19.2x	16.9x
EV / FCF	28.2x	18.7x	22.5x	27.2x	31.2x	29.7x	26.3x	22.8x
FCF Yield	3.54%	5.34%	4.45%	3.68%	3.2%	3.37%	3.81%	4.39%
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%	1.18%	1.45%	1.63%
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	351.30	351.30	351.30
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.	54.49x	12.05x	37.74x	0.18%	115B
TRANSDIGM GROUP INC.	36.7x	9.82x	18.77x	1.56%	71.91B
HEICO CORPORATION	59.55x	8.36x	29.77x	0.07%	42.03B
CURTISS-WRIGHT CORPORATION	49.27x	7.33x	32.68x	0.13%	27.62B
MTU AERO ENGINES AG	21.24x	2.25x	11.91x	1.11%	22.9B
AECC AVIATION POWER CO.,LTD	179.9x	-	-	-	14.2B
STANDARDAERO, INC.	25.44x	1.83x	13.16x	-.--%	9.96B
AVIC AIRBORNE SYSTEMS CO., LTD.	47.96x	-	-	-	8.2B
MDA SPACE LTD.	54.13x	3.49x	18.19x	-	4.9B
Average	58.74x	6.45x	23.17x	0.51%	35.14B
Weighted average by Cap.	52.79x	9.28x	28.31x	0.57%