Valuation BAE Systems plc

Stocks

Market Closed - London S.E. 16:35:08 21/08/2026 BST			5-day change	1st Jan Change
2,126.00 ^GBX	-0.89%		-5.85%	+24.04%

08-21	Us approves potential $364 million precision weapons sale to Italy	RE
08-21	Miners and Wall Street gains send FTSE 100 higher	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	60,205	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	17.99%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	64,921	64,275	63,325
Change	-	44.86%	27.4%	14.08%	37.67%	14.62%	-1%	-1.48%
P/E	10.1x	17x	18.4x	17.9x	25.2x	27.3x	23.5x	20.9x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	5.09x	4.72x	4.36x
PEG	-	-2.21x	0.9x	2.92x	4.14x	1.9x	1.5x	1.7x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.81x	1.66x	1.53x
EV / Revenue	0.92x	1.22x	1.43x	1.45x	1.85x	1.95x	1.77x	1.61x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	13.7x	12.4x	11.3x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	17.7x	15.7x	14.1x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	28.8x	24.6x	21.5x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.48%	4.06%	4.66%
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%	1.87%	2.1%	2.36%
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	21.26	21.26	21.26
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	27.34x	1.95x	13.72x	1.87%	82.06B
GE AEROSPACE	40.95x	7.36x	30.58x	0.52%	361B
RTX CORPORATION	34.82x	3.22x	19.13x	1.36%	283B
ROLLS-ROYCE HOLDINGS PLC	35.18x	5.17x	21.78x	0.96%	170B
LOCKHEED MARTIN CORPORATION	18.5x	1.78x	12.8x	2.49%	130B
GENERAL DYNAMICS CORPORATION	22.61x	1.91x	15.63x	1.64%	104B
NORTHROP GRUMMAN CORPORATION	18.99x	1.98x	14.05x	1.76%	78.28B
RHEINMETALL AG	33.64x	3.73x	16.36x	1.22%	62.95B
L3HARRIS TECHNOLOGIES, INC.	22.15x	2.44x	13.45x	1.87%	49.67B
Average	28.24x	3.28x	17.50x	1.52%	146.79B
Weighted average by Cap.	32.04x	4.20x	20.72x	1.28%