Valuation BAE Systems plc

Stocks

Market Closed - London S.E. Other stock markets 16:35:28 31/07/2026 BST			5-day change	1st Jan Change
2,094.00 ^GBX	+2.15%		+6.24%	+22.17%

07-31	FTSE 100 closes lower after hitting fresh peak	AN
07-31	WINNERS & LOSERS: Seoul surge boosts trusts; NatWest earnings impress	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,381	26,285	33,599	34,267	51,026	59,299	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	16.21%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	63,917	63,518	62,605
Change	-	44.86%	27.4%	14.08%	37.67%	12.85%	-0.62%	-1.44%
P/E	10.1x	17x	18.4x	17.9x	25.2x	27x	23.2x	20.8x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	4.88x	4.64x	4.3x
PEG	-	-2.21x	0.9x	2.92x	4.14x	1.9x	1.4x	1.8x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.79x	1.64x	1.52x
EV / Revenue	0.92x	1.22x	1.43x	1.45x	1.85x	1.93x	1.76x	1.61x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	13.5x	12.4x	11.3x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	17.4x	15.7x	14.1x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	28.3x	24.3x	21.2x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.53%	4.11%	4.71%
Dividend per Share ²	0.251	0.27	0.3	0.33	0.363	0.3864	0.4466	0.4992
Rate of return	4.57%	3.15%	2.7%	2.87%	2.12%	1.85%	2.13%	2.38%
EPS ²	0.547	0.505	0.604	0.641	0.68	0.7764	0.9039	1.009
Distribution rate	45.9%	53.5%	49.7%	51.5%	53.4%	49.8%	49.4%	49.5%
Net sales ¹	21,310	23,256	25,284	28,335	30,662	33,197	36,147	38,956
EBITDA ¹	2,925	3,246	3,469	4,112	4,495	4,729	5,142	5,543
EBIT ¹	2,205	2,479	2,682	3,015	3,322	3,670	4,058	4,425
Net income ¹	1,758	1,591	1,857	1,956	2,062	2,337	2,664	2,936
Net Debt ¹	2,160	2,023	2,464	6,875	5,613	4,619	4,219	3,307
Reference price ²	5.50	8.56	11.10	11.48	17.14	20.94	20.94	20.94
Nbr of stocks (in thousands)	3,161,416	3,070,678	3,025,615	2,983,629	2,977,003	2,831,835	-	-
Announcement Date	24/02/22	23/02/23	21/02/24	19/02/25	18/02/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BAE SYSTEMS PLC	27.25x	1.93x	13.6x	1.9%	79.84B
GE AEROSPACE	42.33x	7.6x	31.58x	0.5%	374B
RTX CORPORATION	36.02x	3.3x	19.49x	1.32%	290B
ROLLS-ROYCE HOLDINGS PLC	35.36x	5.08x	22.22x	0.97%	163B
LOCKHEED MARTIN CORPORATION	19.16x	1.84x	13.21x	2.4%	134B
GENERAL DYNAMICS CORPORATION	22.65x	1.91x	15.66x	1.65%	104B
NORTHROP GRUMMAN CORPORATION	18.73x	1.95x	13.87x	1.79%	77.07B
RHEINMETALL AG	32.55x	3.61x	15.81x	1.32%	61.04B
L3HARRIS TECHNOLOGIES, INC.	22.94x	2.53x	13.82x	1.8%	51.59B
Average	28.55x	3.31x	17.70x	1.52%	148.2B
Weighted average by Cap.	32.78x	4.29x	21.21x	1.26%