Valuation General Dynamics Corporation

Equities

Market Closed - Nyse Other stock markets 21:00:02 06/02/2026 GMT			After hours 21:42:09
360.07 ^USD	+2.28%		360.00	-0.02%

09:19pm	Pentagon poised to curb some defense contractors' payouts under Trump order	RE
11:09am	Investors in defense stocks wary as Trump places new limits on CEO pay and dividends	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	58,108	67,986	70,736	72,335	90,803	95,047	-	-
Change	-	17%	4.04%	2.26%	25.53%	4.67%	-	-
Enterprise Value (EV) ¹	68,000	77,240	78,084	79,400	96,483	99,250	98,645	97,808
Change	-	13.59%	1.09%	1.69%	21.51%	2.87%	-0.61%	-0.85%
P/E ratio	18x	20.4x	21.6x	19.3x	21.8x	21.6x	19.3x	17.9x
PBR	3.28x	3.67x	3.34x	3.23x	3.55x	3.44x	3.4x	3.26x
PEG	-	3.68x	-15.49x	1.4x	1.6x	4.07x	1.6x	2.32x
Capitalization / Revenue	1.51x	1.73x	1.67x	1.52x	1.73x	1.74x	1.66x	1.6x
EV / Revenue	1.77x	1.96x	1.85x	1.66x	1.84x	1.82x	1.72x	1.64x
EV / EBITDA	13.5x	15.2x	15.3x	14x	15.4x	15x	13.7x	12.8x
EV / EBIT	16.3x	18.3x	18.4x	16.6x	18x	17.5x	15.8x	14.8x
EV / FCF	20.1x	22.3x	20.5x	24.8x	24.4x	23.2x	21.4x	19.8x
FCF Yield	4.98%	4.49%	4.87%	4.03%	4.1%	4.3%	4.66%	5.04%
Dividend per Share ²	4.76	5.04	5.28	5.68	6	6.38	6.744	7.092
Rate of return	2.28%	2.03%	2.03%	2.16%	1.78%	1.81%	1.92%	2.01%
EPS ²	11.55	12.19	12.02	13.63	15.45	16.27	18.26	19.67
Distribution rate	41.2%	41.3%	43.9%	41.7%	38.8%	39.2%	36.9%	36.1%
Net sales ¹	38,469	39,407	42,272	47,716	52,550	54,662	57,192	59,586
EBITDA ¹	5,053	5,095	5,108	5,682	6,280	6,617	7,215	7,623
EBIT ¹	4,163	4,211	4,245	4,796	5,356	5,662	6,239	6,629
Net income ¹	3,257	3,390	3,315	3,782	4,210	4,449	4,932	5,254
Net Debt ¹	9,892	9,254	7,348	7,065	5,680	4,203	3,597	2,761
Reference price ²	208.47	248.11	259.67	263.49	336.66	352.05	352.05	352.05
Nbr of stocks (in thousands)	278,734	274,017	272,408	274,528	269,716	269,983	-	-
Announcement Date	26/01/22	25/01/23	24/01/24	29/01/25	28/01/26	-	-	-

¹USD in Million²USD

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.($)
GENERAL DYNAMICS CORPORATION	21.64x	1.82x	15x	1.81%	95.05B
GE AEROSPACE	38.76x	6.85x	28.2x	0.53%	321B
RTX CORPORATION	39.89x	3.38x	20.21x	1.34%	263B
ROLLS-ROYCE HOLDINGS PLC	20.06x	5.04x	23.89x	0.78%	137B
NORTHROP GRUMMAN CORPORATION	24.93x	2.47x	17.46x	1.4%	98.85B
RHEINMETALL AG	69.16x	7.1x	29.93x	0.7%	84.99B
BAE SYSTEMS PLC	26.64x	2.01x	14.56x	1.91%	74.8B
L3HARRIS TECHNOLOGIES, INC.	35.59x	3.39x	18.98x	1.4%	64.01B
HANWHA AEROSPACE CO., LTD.	47.45x	2.62x	16.9x	0.32%	43.11B
ROCKET LAB CORPORATION	-170.39x	58.65x	-322.56x	-.--%	35.43B
Average	15.37x	9.33x	-13.74x	1.02%	121.69B
Weighted average by Cap.	29.87x	6.04x	12.27x	1.02%