Valuation Dassault Aviation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 20:22:56 23/09/2026 BST			5-day change	1st Jan Change
289.80 ^EUR	+0.98%		-0.48%	+6.99%

09-22	Dassault Aviation Flight-Tests Two New Sovereign Ai Algorithms on the Rafale Fighter Jet	CI
09-22	Dassault Aviation tests AI algorithms on Rafale fighter jet	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,902	13,163	14,159	15,390	21,417	22,143	-	-
Change	-	66.59%	7.57%	8.69%	39.17%	3.39%	-	-
Enterprise Value (EV) ¹	3,150	9,416	7,050	7,142	12,181	13,111	13,854	14,378
Change	-	198.9%	-25.13%	1.31%	70.56%	7.63%	5.67%	3.78%
P/E	13x	18.4x	20.9x	16.7x	21.9x	20x	15.9x	13.6x
PBR	1.5x	2.18x	2.47x	2.44x	3.21x	3.06x	2.73x	2.45x
PEG	-	1x	-36.03x	0.4x	3.49x	1.4x	0.6x	0.8x
Capitalization / Revenue	1.09x	1.9x	2.95x	2.47x	2.89x	2.51x	2.27x	1.96x
EV / Revenue	0.43x	1.36x	1.47x	1.15x	1.64x	1.49x	1.42x	1.27x
EV / EBITDA	4.64x	12.6x	13.5x	10.1x	14.5x	12.6x	11.5x	9.77x
EV / EBIT	5.98x	16.5x	20.2x	13.8x	19.2x	16x	14.2x	11.7x
EV / FCF	2.11x	1.91x	-6.92x	4.65x	7.37x	237x	-32.7x	34.8x
FCF Yield	47.3%	52.4%	-14.4%	21.5%	13.6%	0.42%	-3.06%	2.87%
Dividend per Share ²	2.49	3	3.37	4.72	4.78	5.157	6.344	7.629
Rate of return	2.62%	1.9%	1.88%	2.39%	1.75%	1.79%	2.21%	2.65%
EPS ²	7.28	8.62	8.57	11.78	12.52	14.34	18.09	21.2
Distribution rate	34.2%	34.8%	39.3%	40.1%	38.2%	36%	35.1%	36%
Net sales ¹	7,246	6,929	4,801	6,230	7,420	8,825	9,753	11,320
EBITDA ¹	678.6	746.8	523.6	705.4	840.9	1,043	1,207	1,472
EBIT ¹	527	572.3	349.2	519.3	634.8	821.8	977.8	1,226
Net income ¹	605.4	716.2	693.4	923.8	977.4	1,143	1,420	1,647
Net Debt ¹	-4,751	-3,747	-7,109	-8,248	-9,236	-9,032	-8,289	-7,766
Reference price ²	95.00	158.20	179.20	197.20	273.80	287.40	287.40	287.40
Nbr of stocks (in thousands)	83,177	83,207	79,013	78,041	78,222	77,047	-	-
Announcement Date	04/03/22	09/03/23	06/03/24	05/03/25	04/03/26	-	-	-

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	26.18x	1.74x	12.97x	1.76%	176B
BOEING	-728.25x	1.82x	41.2x	-.--%	156B
DASSAULT AVIATION	20.04x	1.49x	12.57x	1.79%	25.34B
EMBRAER S.A.	21.02x	1.56x	11.84x	1.61%	13.69B
TEXTRON INC.	14.02x	0.98x	8.5x	0.11%	13.39B
JOBY AVIATION, INC.	-7.32x	55.33x	-8.62x	-.--%	6.37B
BETA TECHNOLOGIES, INC.	-10.21x	95.94x	-10.55x	-.--%	5.45B
CIRRUS AIRCRAFT LIMITED	11.16x	-	-	2.23%	1.97B
Average	-81.67x	22.69x	9.70x	0.94%	49.84B
Weighted average by Cap.	-271.58x	3.88x	23.20x	0.96%