Valuation Safran

Equities

Real-time Euronext Paris Other stock markets 16:29:56 13/01/2026 GMT			5-day change	1st Jan Change
325.50 ^EUR	+2.04%		+4.06%	+9.45%

12:51pm	SAFRAN : Deutsche Bank remains its Buy rating	ZD
01-12	BofA: Safran FY28 Guidance Upgrade Possible Amid Strong Growth Momentum	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	49,496	45,891	49,905	66,595	88,393	133,142	133,142	-
Change	-	-7.28%	8.75%	33.44%	32.73%	50.63%	0%	-
Enterprise Value (EV) ¹	52,288	47,435	49,891	66,221	86,655	132,167	130,635	128,913
Change	-	-9.28%	5.18%	32.73%	30.86%	52.52%	-1.16%	-1.32%
P/E ratio	145x	1,077x	-20.3x	19.8x	-133x	39.2x	31.3x	27.5x
PBR	4.01x	3.58x	4.77x	5.94x	8.77x	10.1x	8.56x	7.32x
PEG	-	-12.3x	0x	-0x	1x	-0x	1.2x	2x
Capitalization / Revenue	3x	3.01x	2.62x	2.87x	3.24x	4.23x	3.75x	3.45x
EV / Revenue	3.17x	3.11x	2.62x	2.85x	3.17x	4.2x	3.68x	3.34x
EV / EBITDA	21.1x	17.1x	13.6x	14.4x	16x	19.8x	17.1x	15.3x
EV / EBIT	31x	26.3x	20.7x	20.9x	21x	25.4x	21.7x	19.1x
EV / FCF	36.9x	28.2x	18.7x	22.5x	27.2x	37.1x	31.3x	27.5x
FCF Yield	2.71%	3.54%	5.34%	4.45%	3.68%	2.69%	3.2%	3.63%
Dividend per Share ²	0.43	0.5	1.35	1.35	2.9	3.323	4.222	4.902
Rate of return	0.37%	0.46%	1.15%	0.85%	1.37%	1.04%	1.32%	1.54%
EPS ²	0.8	0.1	-5.76	8.07	-1.6	8.137	10.18	11.61
Distribution rate	53.8%	500%	-23.4%	16.7%	-181%	40.8%	41.5%	42.2%
Net sales ¹	16,498	15,257	19,035	23,199	27,317	31,456	35,473	38,601
EBITDA ¹	2,476	2,778	3,667	4,599	5,413	6,667	7,636	8,452
EBIT ¹	1,686	1,805	2,408	3,166	4,119	5,208	6,029	6,750
Net income ¹	352	43	-2,459	3,444	-667	3,475	4,312	4,874
Net Debt ¹	2,792	1,544	-14	-374	-1,738	-974.6	-2,506	-4,229
Reference price ²	115.95	107.66	116.92	159.46	212.10	319.00	319.00	319.00
Nbr of stocks (in thousands)	426,872	426,262	426,828	417,625	416,751	417,373	417,373	-
Announcement Date	25/02/21	24/02/22	17/02/23	15/02/24	14/02/25	-	-	-

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.($)
SAFRAN	39.2x	4.2x	19.82x	1.04%	155B
HOWMET AEROSPACE INC.	58.55x	11.09x	38.06x	0.2%	88.51B
TRANSDIGM GROUP INC.	41.13x	10.5x	20x	-.--%	78.06B
HEICO CORPORATION	65.1x	8.88x	32.45x	0.07%	42.8B
MTU AERO ENGINES AG	22.61x	2.5x	12.66x	0.8%	23.97B
CURTISS-WRIGHT CORPORATION	48.77x	6.88x	30.79x	0.15%	23.03B
AECC AVIATION POWER CO.,LTD	181.58x	-	-	0.13%	17.18B
AVIC AIRBORNE SYSTEMS CO., LTD.	71.83x	-	-	0.79%	11.46B
STANDARDAERO, INC.	37.95x	2.09x	15.62x	-.--%	10.66B
Average	62.97x	6.59x	24.20x	0.35%	50.13B
Weighted average by Cap.	51.62x	7.28x	25.04x	0.48%