Valuation Airbus SE

Equities

Real-time Euronext Paris Other stock markets 14:03:50 23/06/2025 BST			5-day change	1st Jan Change
166.30 ^EUR	-0.72%		+2.63%	+7.43%

04-28	Airbus Nears Deal to Buy Spirit AeroSystems Facilities	MT
04-25	Safran says China to exempt jet engines and parts from tariffs	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	70,321	88,298	87,427	110,311	122,180	131,878	-	-
Change	-	25.56%	-0.99%	26.18%	10.76%	7.94%	-	-
Enterprise Value (EV) ¹	66,009	80,655	81,950	105,337	133,933	119,790	116,226	112,038
Change	-	22.19%	1.61%	28.54%	27.15%	-10.56%	-2.98%	-3.6%
P/E ratio	-61.9x	21x	20.6x	29.1x	28.9x	25.5x	20.9x	18x
PBR	10.9x	9.33x	6.75x	6.22x	6.22x	5.72x	4.85x	4.12x
PEG	-	-0x	27.6x	-2.6x	2.5x	1.1x	1x	1.1x
Capitalization / Revenue	1.41x	1.69x	1.49x	1.69x	1.76x	1.77x	1.58x	1.43x
EV / Revenue	1.32x	1.55x	1.39x	1.61x	1.93x	1.61x	1.39x	1.21x
EV / EBITDA	14.5x	11.2x	9.82x	13x	16.3x	12.1x	10.2x	8.59x
EV / EBIT	38.7x	16.6x	14.6x	18x	25x	16.9x	13.9x	11.4x
EV / FCF	-9.19x	22.9x	21.4x	24x	30x	27.2x	20.6x	16.7x
FCF Yield	-10.9%	4.36%	4.67%	4.16%	3.33%	3.68%	4.84%	6.01%
Dividend per Share ²	-	1.5	1.8	1.8	2	2.65	3.055	3.619
Rate of return	-	1.33%	1.62%	1.29%	1.29%	1.58%	1.82%	2.16%
EPS ²	-1.45	5.36	5.4	4.8	5.36	6.581	8.024	9.317
Distribution rate	-	28%	33.3%	37.5%	37.3%	40.3%	38.1%	38.8%
Net sales ¹	49,912	52,149	58,763	65,446	69,230	74,625	83,649	92,438
EBITDA ¹	4,537	7,190	8,343	8,080	8,207	9,931	11,404	13,036
EBIT ¹	1,706	4,865	5,627	5,838	5,354	7,072	8,387	9,830
Net income ¹	-1,133	4,213	4,247	3,789	4,232	5,125	6,312	7,308
Net Debt ¹	-4,312	-7,643	-5,477	-4,974	11,753	-12,088	-15,652	-19,840
Reference price ²	89.78	112.36	111.02	139.78	154.78	167.50	167.50	167.50
Nbr of stocks (in thousands)	783,254	785,848	787,488	789,177	789,377	787,330	-	-
Announcement Date	18/02/21	17/02/22	16/02/23	15/02/24	20/02/25	-	-	-

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.($)
AIRBUS SE	25.45x	1.61x	12.06x	1.58%	152B
BOEING	-5938.15x	2.19x	44.71x	-.--%	150B
LOCKHEED MARTIN CORPORATION	17.18x	1.71x	11.99x	2.8%	110B
DASSAULT AVIATION	23.93x	2.14x	17.95x	1.51%	27.5B
TEXTRON INC.	14.58x	1.1x	9.47x	0.1%	13.9B
EMBRAER S.A.	23.52x	1.3x	11.54x	2.3%	9.65B
JOBY AVIATION, INC.	-12.8x	3388.44x	-13.77x	-.--%	7.19B
AVICOPTER PLC	42.53x	-	-	0.55%	4.16B
CIRRUS AIRCRAFT LIMITED	12.83x	1.06x	7.07x	-.--%	1.93B
EVE HOLDING, INC.	-8.03x	-	-7.73x	-	1.57B
Average	-579.89x	424.94x	10.36x	0.98%	47.8B
Weighted average by Cap.	-1,846.99x	53.35x	22.15x	1.3%