Valuation Safran

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 12/05/2026 BST			5-day change	1st Jan Change
280.70 ^EUR	-1.30%		+3.08%	-5.62%

05-12	Thales and ArianeGroup say first firing of new French long-range rocket launcher successful	RE
05-11	Berenberg cautious on aero-engine manufacturers, Safran remains top pick

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	45,891	49,905	66,595	88,393	124,127	116,417	-	-
Change	-	8.75%	33.44%	32.73%	40.43%	-6.21%	-	-
Enterprise Value (EV) ¹	47,435	49,891	66,221	86,655	122,389	112,673	110,854	108,406
Change	-	5.18%	32.73%	30.86%	41.24%	-7.94%	-1.61%	-2.21%
P/E ratio	1,077x	-20.3x	19.8x	-133x	17.3x	29.4x	23.4x	21.1x
PBR	3.58x	4.77x	5.94x	8.77x	8.38x	7.43x	6.49x	5.6x
PEG	-	0x	-0x	1x	-0x	-0.7x	0.9x	1.9x
Capitalization / Revenue	3.01x	2.62x	2.87x	3.24x	3.96x	3.26x	2.98x	2.74x
EV / Revenue	3.11x	2.62x	2.85x	3.17x	3.91x	3.15x	2.83x	2.55x
EV / EBITDA	17.1x	13.6x	14.4x	16x	17.4x	14.6x	13x	11.6x
EV / EBIT	26.3x	20.7x	20.9x	21x	23.5x	18.1x	15.9x	14x
EV / FCF	28.2x	18.7x	22.5x	27.2x	31.2x	24.7x	22.2x	19.4x
FCF Yield	3.54%	5.34%	4.45%	3.68%	3.2%	4.05%	4.51%	5.15%
Dividend per Share ²	0.5	1.35	1.35	2.9	3.35	3.984	4.883	5.481
Rate of return	0.46%	1.15%	0.85%	1.37%	1.13%	1.42%	1.74%	1.95%
EPS ²	0.1	-5.76	8.07	-1.6	17.17	9.532	12	13.32
Distribution rate	500%	-23.4%	16.7%	-181%	19.5%	41.8%	40.7%	41.2%
Net sales ¹	15,257	19,035	23,199	27,317	31,329	35,740	39,130	42,512
EBITDA ¹	2,778	3,667	4,599	5,413	7,015	7,704	8,533	9,349
EBIT ¹	1,805	2,408	3,166	4,119	5,197	6,227	6,978	7,752
Net income ¹	43	-2,459	3,444	-667	7,177	3,963	4,904	5,519
Net Debt ¹	1,544	-14	-374	-1,738	-1,738	-3,745	-5,564	-8,012
Reference price ²	107.66	116.92	159.46	212.10	297.40	280.70	280.70	280.70
Nbr of stocks (in thousands)	426,262	426,828	417,625	416,751	417,373	414,739	-	-
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	29.84x	3.2x	14.82x	1.4%	139B
HOWMET AEROSPACE INC.	52.63x	11.56x	36.15x	0.19%	109B
TRANSDIGM GROUP INC.	34.35x	9.24x	17.7x	1.39%	67.05B
HEICO CORPORATION	51.68x	7.12x	26.24x	0.09%	34.33B
CURTISS-WRIGHT CORPORATION	48.13x	7.18x	31.86x	0.13%	26.91B
AECC AVIATION POWER CO.,LTD	229.55x	-	-	-	19.81B
MTU AERO ENGINES AG	17.03x	1.8x	9.22x	1.42%	18.73B
AVIC AIRBORNE SYSTEMS CO., LTD.	54.84x	-	-	-	9.76B
STANDARDAERO, INC.	22.58x	1.66x	11.97x	-.--%	8.91B
AVIC AVIATION HIGH-TECHNOLOGY CO., LTD.	35.57x	-	-	-	5.27B
Average	57.62x	5.96x	21.14x	0.66%	43.92B
Weighted average by Cap.	47.97x	6.96x	22.85x	0.85%