Valuation Dassault Aviation

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 15/05/2026 BST			5-day change	1st Jan Change
275.40 ^EUR	-1.44%		-5.03%	+0.58%

05-11	Dassault Aviation, OHB to propose to ESA Vortex-S spaceplane	RE
05-11	Dassault Aviation and OHB Team Up To Propose to ESA the VORTEX-S Multipurpose Space Plane	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	7,902	13,163	14,159	15,390	21,417	21,354	-	-
Change	-	66.59%	7.57%	8.69%	39.17%	-0.3%	-	-
Enterprise Value (EV) ¹	3,150	9,416	7,050	7,142	12,181	12,531	13,197	13,998
Change	-	198.9%	-25.13%	1.31%	70.56%	2.87%	5.32%	6.07%
P/E ratio	13x	18.4x	20.9x	16.7x	21.9x	18.7x	15.4x	13.1x
PBR	1.5x	2.18x	2.47x	2.44x	3.21x	2.9x	2.54x	2.35x
PEG	-	1x	-36.03x	0.4x	3.49x	1.1x	0.7x	0.8x
Capitalization / Revenue	1.09x	1.9x	2.95x	2.47x	2.89x	2.46x	2.19x	1.86x
EV / Revenue	0.43x	1.36x	1.47x	1.15x	1.64x	1.44x	1.36x	1.22x
EV / EBITDA	4.64x	12.6x	13.5x	10.1x	14.5x	12.2x	11x	9.36x
EV / EBIT	5.98x	16.5x	20.2x	13.8x	19.2x	15.5x	13.6x	11.3x
EV / FCF	2.11x	1.91x	-6.92x	4.65x	7.37x	-32.2x	-72x	19.8x
FCF Yield	47.3%	52.4%	-14.4%	21.5%	13.6%	-3.1%	-1.39%	5.06%
Dividend per Share ²	2.49	3	3.37	4.72	4.78	5.382	6.403	7.655
Rate of return	2.62%	1.9%	1.88%	2.39%	1.75%	1.95%	2.32%	2.78%
EPS ²	7.28	8.62	8.57	11.78	12.52	14.71	17.91	21
Distribution rate	34.2%	34.8%	39.3%	40.1%	38.2%	36.6%	35.7%	36.5%
Net sales ¹	7,246	6,929	4,801	6,230	7,420	8,690	9,738	11,472
EBITDA ¹	678.6	746.8	523.6	705.4	840.9	1,028	1,201	1,495
EBIT ¹	527	572.3	349.2	519.3	634.8	808	971.2	1,241
Net income ¹	605.4	716.2	693.4	923.8	977.4	1,187	1,433	1,675
Net Debt ¹	-4,751	-3,747	-7,109	-8,248	-9,236	-8,823	-8,157	-7,356
Reference price ²	95.00	158.20	179.20	197.20	273.80	275.40	275.40	275.40
Nbr of stocks (in thousands)	83,177	83,207	79,013	78,041	78,222	77,538	-	-
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.($)
DASSAULT AVIATION	18.72x	1.44x	12.19x	1.95%	24.82B
BOEING	470.7x	2.01x	44.45x	-.--%	174B
AIRBUS SE	22.88x	1.47x	10.9x	1.98%	153B
LOCKHEED MARTIN CORPORATION	17.27x	1.68x	11.86x	2.69%	119B
TEXTRON INC.	15.93x	1.11x	9.34x	0.09%	15.44B
JOBY AVIATION, INC.	-12.58x	91.82x	-14.93x	-.--%	10.19B
EMBRAER S.A.	17.67x	1.12x	9.06x	2.29%	9.99B
BETA TECHNOLOGIES, INC.	-7.07x	64.39x	-7.06x	-.--%	3.56B
CIRRUS AIRCRAFT LIMITED	8.99x	-	-	2.84%	1.55B
Average	61.39x	20.63x	9.48x	1.32%	56.86B
Weighted average by Cap.	172.21x	3.93x	21.89x	1.37%