Valuation Leonardo DRS, Inc. Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 20:05:32 26/06/2026 BST			5-day change	1st Jan Change
37.48 ^EUR	-3.66%		-2.48%	+37.41%

06-05	Leonardo DRS Insider Sold Shares Worth $253,272, According to a Recent SEC Filing	MT
05-30	IAM members at Leonardo DRS ratify new contract, ending lockout	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,325	5,258	8,543	9,069	11,834	-	-
Change	-	58.12%	62.47%	6.16%	30.49%	-	-
Enterprise Value (EV) ¹	3,325	5,197	8,310	8,769	11,399	11,240	10,978
Change	-	56.29%	59.9%	5.53%	29.99%	-1.39%	-2.33%
P/E	6.8x	31.3x	40.4x	33.1x	36.4x	32.3x	29x
PBR	-	2.26x	3.35x	3.32x	4.02x	3.73x	3.44x
PEG	-	-0.5x	1.6x	1.2x	2x	2.6x	2.5x
Capitalization / Revenue	1.23x	1.86x	2.64x	2.49x	3.01x	2.82x	2.66x
EV / Revenue	1.23x	1.84x	2.57x	2.4x	2.89x	2.67x	2.47x
EV / EBITDA	10.5x	16x	20.8x	19.4x	21.8x	19.3x	17.1x
EV / EBIT	5.93x	22.5x	28.4x	25.2x	27.1x	23.7x	20.8x
EV / FCF	-104x	35.8x	44.7x	38.6x	43.6x	33.3x	27.9x
FCF Yield	-0.96%	2.79%	2.24%	2.59%	2.29%	3%	3.59%
Dividend per Share ²	-	-	-	0.36	0.382	0.4139	0.4464
Rate of return	-	-	-	1.06%	0.86%	0.93%	1.01%
EPS ²	1.88	0.64	0.8	1.03	1.22	1.372	1.532
Distribution rate	-	-	-	35%	31.3%	30.2%	29.1%
Net sales ¹	2,693	2,826	3,234	3,648	3,938	4,202	4,446
EBITDA ¹	318	324	400	453	523.2	581.5	641.7
EBIT ¹	561	231	293	348	419.9	473.5	527.2
Net income ¹	405	168	213	278	329.8	371.8	425
Net Debt ¹	-	-61	-233	-300	-434.9	-593.4	-855.1
Reference price ²	12.78	20.04	32.31	34.09	44.36	44.36	44.36
Nbr of stocks (in thousands)	260,187	262,370	264,397	266,027	266,762	-	-
Announcement Date	28/03/23	27/02/24	20/02/25	24/02/26	-	-	-

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.($)
GE AEROSPACE	45.62x	8.16x	33.79x	0.48%	387B
RTX CORPORATION	32.56x	2.96x	17.59x	1.54%	251B
ROLLS-ROYCE HOLDINGS PLC	38.02x	5.11x	23.32x	0.86%	156B
LOCKHEED MARTIN CORPORATION	16.9x	1.65x	11.63x	2.75%	116B
GENERAL DYNAMICS CORPORATION	20.68x	1.74x	14.29x	1.85%	93.08B
NORTHROP GRUMMAN CORPORATION	17.86x	1.81x	12.81x	1.95%	70.92B
BAE SYSTEMS PLC	22.95x	1.69x	12x	2.21%	67.19B
L3HARRIS TECHNOLOGIES, INC.	24.81x	2.64x	14.65x	1.72%	53.75B
Average	27.43x	3.22x	17.51x	1.67%	149.54B
Weighted average by Cap.	33.30x	4.55x	22.02x	1.32%