Valuation Rheinmetall AG

Equities

Market Closed - Xetra Other stock markets 16:41:19 18/07/2025 BST			5-day change	1st Jan Change
1,835.50 ^EUR	-0.30%		-0.24%	+198.65%

07-18	Agnellis in talks over Iveco sale, Tata Motors has made approach, sources say	RE
07-18	Exclusive-Agnellis in talks over Iveco sale, Tata Motors has made approach, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,730	3,588	8,037	12,451	26,684	84,008	-	-
Change	-	-3.81%	123.99%	54.92%	114.32%	214.82%	-	-
Enterprise Value (EV) ¹	3,726	3,470	8,463	13,514	27,923	84,600	83,755	82,281
Change	-	-6.87%	143.89%	59.68%	106.63%	202.97%	-1%	-1.76%
P/E ratio	-140x	12.4x	17.2x	23.8x	38.5x	65.3x	44.2x	30.6x
PBR	1.98x	1.49x	2.87x	4.01x	7.08x	15.8x	12.3x	9.39x
PEG	-	-0x	0.3x	2.1x	1.2x	0.9x	0.9x	0.7x
Capitalization / Revenue	0.63x	0.63x	1.25x	1.74x	2.74x	6.66x	4.92x	3.77x
EV / Revenue	0.63x	0.61x	1.32x	1.88x	2.86x	6.71x	4.91x	3.69x
EV / EBITDA	5.76x	4.03x	8.64x	11x	14.8x	33.9x	24.1x	17x
EV / EBIT	8.75x	5.71x	11.6x	15.1x	20.8x	42.9x	29.5x	20.1x
EV / FCF	17.2x	8.28x	-48.4x	39.2x	28.3x	87.3x	56.4x	38.6x
FCF Yield	5.82%	12.1%	-2.07%	2.55%	3.54%	1.14%	1.77%	2.59%
Dividend per Share ²	2	3.3	4.3	5.7	8.1	11.39	17.18	24.75
Rate of return	2.31%	3.97%	2.31%	1.99%	1.32%	0.62%	0.94%	1.35%
EPS ²	-0.62	6.72	10.82	12.07	15.96	28.1	41.53	59.89
Distribution rate	-323%	49.1%	39.7%	47.2%	50.8%	40.5%	41.4%	41.3%
Net sales ¹	5,875	5,658	6,410	7,176	9,751	12,611	17,071	22,293
EBITDA ¹	647	862	980	1,226	1,881	2,496	3,477	4,841
EBIT ¹	426	608	731	897	1,345	1,970	2,841	4,086
Net income ¹	-27	291	469	535	717	1,231	1,822	2,631
Net Debt ¹	-4	-118	426	1,063	1,239	592.1	-252.8	-1,727
Reference price ²	86.58	83.06	186.05	287.00	614.60	1,835.50	1,835.50	1,835.50
Nbr of stocks (in thousands)	43,083	43,197	43,197	43,382	43,417	45,768	-	-
Announcement Date	01/03/21	17/03/22	16/03/23	14/03/24	12/03/25	-	-	-

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.($)
RHEINMETALL AG	65.32x	6.71x	33.89x	0.62%	97.91B
GE AEROSPACE	40.69x	7.11x	28.89x	0.54%	279B
RTX CORPORATION	32.18x	2.79x	16.79x	1.72%	202B
ROLLS-ROYCE HOLDINGS PLC	41.97x	4.29x	22.13x	0.75%	113B
GENERAL DYNAMICS CORPORATION	19.98x	1.72x	14.17x	1.98%	80.12B
BAE SYSTEMS PLC	27.33x	2.12x	15.19x	1.84%	77.99B
NORTHROP GRUMMAN CORPORATION	20.62x	2.04x	14.76x	1.66%	74.7B
AXON ENTERPRISE, INC.	637.16x	21.82x	85.51x	-.--%	58.86B
L3HARRIS TECHNOLOGIES, INC.	28.16x	2.78x	15.28x	1.8%	49.5B
HINDUSTAN AERONAUTICS LIMITED	43.32x	8.64x	31.54x	0.97%	36.12B
Average	95.67x	6.00x	27.82x	1.19%	106.95B
Weighted average by Cap.	69.88x	5.50x	25.83x	1.12%