Valuation Safran

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 24/07/2026 BST			5-day change	1st Jan Change
329.80 ^EUR	+2.61%		+0.09%	+10.89%

07-24	Plane and engine makers in tug of war over future jet servicing profits	RE
07-24	AlphaValue/Baader Europe Upgrades Safran to Add, Trims PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,891	49,905	66,595	88,393	124,127	136,693	-	-
Change	-	8.75%	33.44%	32.73%	40.43%	10.12%	-	-
Enterprise Value (EV) ¹	47,435	49,891	66,221	86,655	122,389	132,981	131,144	128,750
Change	-	5.18%	32.73%	30.86%	41.24%	8.65%	-1.38%	-1.83%
P/E	1,077x	-20.3x	19.8x	-133x	17.3x	34.2x	27.7x	24.7x
PBR	3.58x	4.77x	5.94x	8.77x	8.38x	8.87x	7.77x	6.78x
PEG	-	0x	-0x	1x	-0x	-0.8x	1.2x	2.1x
Capitalization / Revenue	3.01x	2.62x	2.87x	3.24x	3.96x	3.82x	3.48x	3.21x
EV / Revenue	3.11x	2.62x	2.85x	3.17x	3.91x	3.72x	3.34x	3.02x
EV / EBITDA	17.1x	13.6x	14.4x	16x	17.4x	17.1x	15.3x	13.7x
EV / EBIT	26.3x	20.7x	20.9x	21x	23.5x	21.4x	18.8x	16.6x
EV / FCF	28.2x	18.7x	22.5x	27.2x	31.2x	29x	25.8x	22.7x
FCF Yield	3.54%	5.34%	4.45%	3.68%	3.2%	3.44%	3.88%	4.41%
Dividend per Share ²	0.5	1.35	1.35	2.9	3.35	4.007	4.906	5.492
Rate of return	0.46%	1.15%	0.85%	1.37%	1.13%	1.21%	1.49%	1.67%
EPS ²	0.1	-5.76	8.07	-1.6	17.17	9.654	11.9	13.33
Distribution rate	500%	-23.4%	16.7%	-181%	19.5%	41.5%	41.2%	41.2%
Net sales ¹	15,257	19,035	23,199	27,317	31,329	35,790	39,229	42,573
EBITDA ¹	2,778	3,667	4,599	5,413	7,015	7,754	8,594	9,393
EBIT ¹	1,805	2,408	3,166	4,119	5,197	6,226	6,994	7,739
Net income ¹	43	-2,459	3,444	-667	7,177	4,017	4,967	5,572
Net Debt ¹	1,544	-14	-374	-1,738	-1,738	-3,712	-5,549	-7,943
Reference price ²	107.66	116.92	159.46	212.10	297.40	329.80	329.80	329.80
Nbr of stocks (in thousands)	426,262	426,828	417,625	416,751	417,373	414,474	-	-
Announcement Date	24/02/22	17/02/23	15/02/24	14/02/25	12/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAFRAN	34.16x	3.72x	17.15x	1.21%	156B
HOWMET AEROSPACE INC.	55.57x	12.17x	38.12x	0.18%	116B
TRANSDIGM GROUP INC.	35.22x	9.52x	18.21x	1.35%	69.17B
HEICO CORPORATION	57.76x	8.11x	28.88x	0.07%	40.72B
CURTISS-WRIGHT CORPORATION	49.44x	7.36x	32.79x	0.13%	27.71B
MTU AERO ENGINES AG	19.68x	2.05x	10.77x	1.34%	20.98B
AECC AVIATION POWER CO.,LTD	157.27x	-	-	-	13.62B
STANDARDAERO, INC.	24.36x	1.76x	12.69x	-.--%	9.54B
AVIC AIRBORNE SYSTEMS CO., LTD.	45.84x	-	-	-	7.99B
MDA SPACE LTD.	53.21x	3.43x	17.85x	-	4.8B
Average	53.25x	6.02x	22.06x	0.61%	46.59B
Weighted average by Cap.	45.75x	7.33x	24.44x	0.77%