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 91,555 138,911 180,516 324,914 311,866 - -
Change - -11.71% 51.72% 29.95% 79.99% -4.02% - -
Enterprise Value (EV) 1 123,111 106,643 142,908 186,170 333,016 320,934 320,924 321,045
Change - -13.38% 34.01% 30.27% 78.88% -3.63% -0% 0.04%
P/E -15.3x -1,397x 15.3x 27.4x 38.3x 34.5x 30.2x 26.7x
PBR 2.57x 2.53x 5.08x 9.26x 17.3x 17.5x 16x 14.8x
PEG - 14.1x -0x -1x 1.2x 3.93x 2.2x 2x
Capitalization / Revenue 1.4x 1.2x 2.04x 5.14x 7.68x 6.13x 5.49x 5.02x
EV / Revenue 1.66x 1.39x 2.1x 5.3x 7.87x 6.31x 5.65x 5.17x
EV / EBITDA 14x 10.7x 17.4x 22.1x 32.4x 26.2x 23.1x 20.7x
EV / EBIT 21.3x 16.5x 23.3x 25.7x 36.8x 29x 25.6x 22.9x
EV / FCF 59.1x 22.4x 39.9x 50.6x 43.3x 34.4x 31.7x 29.2x
FCF Yield 1.69% 4.46% 2.51% 1.98% 2.31% 2.91% 3.15% 3.42%
Dividend per Share 2 0.32 0.32 0.32 1.12 1.44 1.812 2.083 2.412
Rate of return 0.34% 0.38% 0.25% 0.67% 0.47% 0.6% 0.69% 0.8%
EPS 2 -6.16 -0.06 8.36 6.09 8.05 8.756 9.979 11.29
Distribution rate -5.19% -533% 3.83% 18.4% 17.9% 20.7% 20.9% 21.4%
Net sales 1 74,196 76,555 67,954 35,121 42,322 50,881 56,829 62,091
EBITDA 1 8,787 10,000 8,205 8,437 10,275 12,271 13,866 15,493
EBIT 1 5,778 6,456 6,126 7,253 9,055 11,081 12,549 14,033
Net income 1 -3,562 -64 9,186 6,670 8,704 9,066 10,207 11,344
Net Debt 1 19,415 15,088 3,997 5,654 8,102 9,068 9,058 9,179
Reference price 2 94.47 83.79 127.63 166.79 308.03 301.80 301.80 301.80
Nbr of stocks (in thousands) 1,097,663 1,092,668 1,088,386 1,082,294 1,054,814 1,033,352 - -
Announcement Date 25/01/22 24/01/23 23/01/24 23/01/25 22/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
34.47x6.31x26.15x0.6% 312B
31.37x3.04x17.55x1.42% 270B
26.08x1.72x12.79x1.75% 170B
20.8x1.97x14.29x2.2% 147B
28.93x4.19x17.53x1.18% 137B
-125.25x1.64x43.48x-.--% 136B
27.66x3.01x13.65x1.49% 128B
21.92x1.85x15.16x1.7% 101B
35.51x8.07x24.96x0.27% 79.22B
18.69x1.99x14.05x1.74% 79.21B
Average 12.02x 3.38x 19.96x 1.24% 155.76B
Weighted average by Cap. 15.18x 3.55x 20.43x 1.2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - GE Aerospace

Historical PBR trend

Valuation ratios - PBR - GE Aerospace

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - GE Aerospace

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - GE Aerospace


Year-on-year evolution of the Yield

Valuation ratios - Yield - GE Aerospace
  1. Stock Market
  2. Stocks
  3. GE Stock
  4. Valuation GE Aerospace