Company Valuation: GE Aerospace

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 103,696 91,555 138,911 180,516 324,914 349,831 - -
Change - -11.71% 51.72% 29.95% 79.99% 7.67% - -
Enterprise Value (EV) 1 123,111 106,643 142,908 186,170 333,016 359,098 359,017 359,123
Change - -13.38% 34.01% 30.27% 78.88% 7.83% -0.02% 0.03%
P/E Ratio -15.3x -1,397x 15.3x 27.4x 38.3x 41.2x 35.9x 31.9x
PBR 2.57x 2.53x 5.08x 9.26x 17.3x 19.2x 18.3x 17.1x
PEG - 14.1x -0x -1x 1.2x 36.89x 2.4x 2.6x
Capitalization / Revenue 1.4x 1.2x 2.04x 5.14x 7.68x 7.2x 6.55x 6x
EV / Revenue 1.66x 1.39x 2.1x 5.3x 7.87x 7.39x 6.72x 6.16x
EV / EBITDA 14x 10.7x 17.4x 22.1x 32.4x 30.6x 27.3x 24.3x
EV / EBIT 21.3x 16.5x 23.3x 25.7x 36.8x 34.5x 30.4x 27.2x
EV / FCF 59.1x 22.4x 39.9x 50.6x 43.3x 43.6x 38.7x 34.8x
FCF Yield 1.69% 4.46% 2.51% 1.98% 2.31% 2.3% 2.58% 2.87%
Dividend per Share 2 0.32 0.32 0.32 1.12 1.44 1.793 2.057 2.289
Rate of return 0.34% 0.38% 0.25% 0.67% 0.47% 0.53% 0.61% 0.68%
EPS 2 -6.16 -0.06 8.36 6.09 8.05 8.14 9.338 10.5
Distribution rate -5.19% -533% 3.83% 18.4% 17.9% 22% 22% 21.8%
Net sales 1 74,196 76,555 67,954 35,121 42,322 48,614 53,423 58,310
EBITDA 1 8,787 10,000 8,205 8,437 10,275 11,741 13,163 14,805
EBIT 1 5,778 6,456 6,126 7,253 9,055 10,408 11,791 13,210
Net income 1 -3,562 -64 9,186 6,670 8,704 8,562 9,656 10,594
Net Debt 1 19,415 15,088 3,997 5,654 8,102 9,267 9,186 9,292
Reference price 2 94.47 83.79 127.63 166.79 308.03 335.30 335.30 335.30
Nbr of stocks (in thousands) 1,097,663 1,092,668 1,088,386 1,082,294 1,054,814 1,043,337 - -
Announcement Date 25/01/22 24/01/23 23/01/24 23/01/25 22/01/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
41.19x7.39x30.59x0.53% 350B
32.03x2.92x17.32x1.57% 247B
34.73x4.66x21.25x0.94% 145B
21.62x1.82x14.91x1.77% 97.27B
19.68x1.97x13.98x1.77% 78.17B
24.47x1.79x12.73x2.07% 72.77B
-395.48x63.95x-1138.99x-.--% 59.27B
33.64x3.8x16.63x1.29% 64.97B
26.47x2.8x15.49x1.61% 57.34B
56.9x4.45x36.41x0.45% 41.29B
Average -10.48x 9.55x -95.97x 1.2% 121.3B
Weighted average by Cap. 12.69x 7.27x -35.04x 1.13%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. GE Stock
  4. Valuation GE Aerospace
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!