Valuation Airbus SE

Equities

Real-time Euronext Paris Other stock markets 09:30:31 10/09/2024 BST			5-day change	1st Jan Change
130.68 ^EUR	+0.71%		-2.91%	-6.55%

06:58am	Leonardo Continues Ongoing Talks with Airbus, Thales, Rheinmetall	MT
09-09	Leonardo in talks on alliances and joint ventures, CEO says	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	102,110	70,321	88,298	87,427	110,311	102,706	-	-
Change	-	-31.13%	25.56%	-0.99%	26.18%	-6.89%	-	-
Enterprise Value (EV) ¹	89,576	66,009	80,655	81,950	105,337	91,333	88,025	84,176
Change	-	-26.31%	22.19%	1.61%	28.54%	-13.29%	-3.62%	-4.37%
P/E ratio	-74.6x	-61.9x	21x	20.6x	29.1x	24.9x	17.4x	14.7x
PBR	17.1x	10.9x	9.33x	6.75x	6.22x	5.16x	4.28x	3.57x
PEG	-	3.6x	-0x	27.6x	-2.6x	2.9x	0.4x	0.8x
Capitalization / Revenue	1.45x	1.41x	1.69x	1.49x	1.69x	1.48x	1.32x	1.18x
EV / Revenue	1.27x	1.32x	1.55x	1.39x	1.61x	1.31x	1.13x	0.97x
EV / EBITDA	9.07x	14.5x	11.2x	9.82x	13x	11.4x	8.51x	6.98x
EV / EBIT	12.9x	38.7x	16.6x	14.6x	18x	16.5x	11.5x	9.14x
EV / FCF	63.4x	-9.19x	22.9x	17.5x	24x	26.9x	16.6x	13.2x
FCF Yield	1.58%	-10.9%	4.36%	5.71%	4.16%	3.72%	6.01%	7.6%
Dividend per Share ²	-	-	1.5	1.8	1.8	2.141	2.764	3.294
Rate of return	-	-	1.33%	1.62%	1.29%	1.65%	2.13%	2.54%
EPS ²	-1.75	-1.45	5.36	5.4	4.8	5.211	7.458	8.808
Distribution rate	-	-	28%	33.3%	37.5%	41.1%	37.1%	37.4%
Net sales ¹	70,478	49,912	52,149	58,763	65,446	69,504	77,577	86,733
EBITDA ¹	9,873	4,537	7,190	8,343	8,080	8,046	10,343	12,061
EBIT ¹	6,946	1,706	4,865	5,627	5,838	5,521	7,670	9,209
Net income ¹	-1,362	-1,133	4,213	4,247	3,789	4,103	5,803	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	129.76	129.76	129.76
Nbr of stocks (in thousands)	782,573	783,254	785,848	787,488	789,177	791,504	-	-
Announcement Date	13/02/20	18/02/21	17/02/22	16/02/23	15/02/24	-	-	-

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	24.9x	1.31x	11.35x	+1.65%	113B
LOCKHEED MARTIN CORPORATION	21.81x	2.17x	15.75x	+2.22%	137B
BOEING	-72.83x	1.9x	69.04x	-.--%	100B
DASSAULT AVIATION	16.5x	1.01x	9.02x	+1.97%	16.24B
TEXTRON INC.	15.92x	1.25x	10.58x	+0.09%	16.28B
EMBRAER S.A.	16.04x	1.14x	10.23x	-.--%	6.29B
AVICOPTER PLC	37.86x	-	-	+0.55%	4.19B
JOBY AVIATION, INC.	-6.98x	6251.17x	-5.74x	-.--%	3.57B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	7.88x	-0.02x	-0.16x	+3.62%	3.22B
Average	6.79x	782.49x	15.01x	+1.12%	44.56B
Weighted average by Cap.	-1.75x	58.01x	27.08x	+1.35%