Valuation BAE Systems plc

Stocks

Market Closed - London S.E. 16:35:25 14/08/2026 BST			5-day change	1st Jan Change
2,258.00 ^GBX	+0.98%		+1.71%	+31.74%

08-14	BAE Systems Reaches $36 Million Settlement with US Over Arms Export Rules Breaches	MT
08-14	BAE Systems Reaches $36 Million Settlement with US Over Arms Export Rules Breaches	MT

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	63,943	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	25.31%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	68,659	68,013	67,063
Change	-	44.86%	27.4%	14.08%	37.67%	21.22%	-0.94%	-1.4%
P/E	10.1x	17x	18.4x	17.9x	25.2x	29x	25x	22.2x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	5.4x	5.02x	4.63x
PEG	-	-2.21x	0.9x	2.92x	4.14x	2x	1.5x	1.8x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.92x	1.76x	1.63x
EV / Revenue	0.92x	1.22x	1.43x	1.45x	1.85x	2.06x	1.87x	1.71x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	14.5x	13.1x	11.9x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	18.7x	16.6x	15x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	30.4x	26.1x	22.7x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.29%	3.84%	4.4%
Dividend per Share ²	0.251	0.27	0.3	0.33	0.363	0.3965	0.4473	0.5027
Rate of return	4.57%	3.15%	2.7%	2.87%	2.12%	1.76%	1.98%	2.23%
EPS ²	0.547	0.505	0.604	0.641	0.68	0.7776	0.9033	1.015
Distribution rate	45.9%	53.5%	49.7%	51.5%	53.4%	51%	49.5%	49.5%
Net sales ¹	21,310	23,256	25,284	28,335	30,662	33,295	36,343	39,300
EBITDA ¹	2,925	3,246	3,469	4,112	4,495	4,732	5,176	5,614
EBIT ¹	2,205	2,479	2,682	3,015	3,322	3,675	4,087	4,484
Net income ¹	1,758	1,591	1,857	1,956	2,062	2,331	2,647	2,938
Net Debt ¹	2,160	2,023	2,464	6,875	5,613	4,717	4,070	3,120
Reference price ²	5.50	8.56	11.10	11.48	17.14	22.58	22.58	22.58
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BAE SYSTEMS PLC	29.04x	2.06x	14.51x	1.76%	86.63B
GE AEROSPACE	43.3x	7.77x	32.29x	0.49%	382B
RTX CORPORATION	36.84x	3.4x	20.04x	1.28%	301B
ROLLS-ROYCE HOLDINGS PLC	36.09x	5.32x	22.56x	0.91%	173B
LOCKHEED MARTIN CORPORATION	19.98x	1.91x	13.72x	2.3%	140B
GENERAL DYNAMICS CORPORATION	23.28x	1.96x	16.09x	1.59%	107B
NORTHROP GRUMMAN CORPORATION	20.19x	2.09x	14.86x	1.66%	83.23B
RHEINMETALL AG	35.01x	3.88x	17x	1.18%	64.95B
L3HARRIS TECHNOLOGIES, INC.	24.2x	2.65x	14.54x	1.71%	54.34B
Average	29.77x	3.45x	18.40x	1.43%	154.73B
Weighted average by Cap.	33.72x	4.41x	21.77x	1.21%