Valuation Safran

Stocks

Real-time Euronext Paris Other stock markets 10:34:16 28/07/2026 BST			5-day change	1st Jan Change
342.00 ^EUR	+2.64%		+6.01%	+15.10%

10:09am	SAFRAN : Jefferies remains Neutral	ZD
09:35am	Europe Cautiously Optimistic

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	138,103	-	-
Change	-	8.75%	33.44%	32.73%	40.43%	11.26%	-	-
Enterprise Value (EV) ¹	47,435	49,891	66,221	86,655	122,389	134,390	132,553	130,159
Change	-	5.18%	32.73%	30.86%	41.24%	9.81%	-1.37%	-1.81%
P/E	1,077x	-20.3x	19.8x	-133x	17.3x	34.5x	28x	25x
PBR	3.58x	4.77x	5.94x	8.77x	8.38x	8.96x	7.85x	6.85x
PEG	-	0x	-0x	1x	-0x	-0.8x	1.2x	2.1x
Capitalization / Revenue	3.01x	2.62x	2.87x	3.24x	3.96x	3.86x	3.52x	3.24x
EV / Revenue	3.11x	2.62x	2.85x	3.17x	3.91x	3.75x	3.38x	3.06x
EV / EBITDA	17.1x	13.6x	14.4x	16x	17.4x	17.3x	15.4x	13.9x
EV / EBIT	26.3x	20.7x	20.9x	21x	23.5x	21.6x	18.9x	16.8x
EV / FCF	28.2x	18.7x	22.5x	27.2x	31.2x	29.3x	26.1x	22.9x
FCF Yield	3.54%	5.34%	4.45%	3.68%	3.2%	3.41%	3.84%	4.38%
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%	1.2%	1.47%	1.65%
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	35,792	39,232	42,582
EBITDA ¹	2,778	3,667	4,599	5,413	7,015	7,757	8,595	9,396
EBIT ¹	1,805	2,408	3,166	4,119	5,197	6,227	6,995	7,741
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	333.20	333.20	333.20
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAFRAN	34.51x	3.75x	17.33x	1.2%	157B
HOWMET AEROSPACE INC.	55.31x	12.12x	37.95x	0.18%	115B
TRANSDIGM GROUP INC.	36.72x	9.78x	18.7x	1.3%	71.95B
HEICO CORPORATION	59.01x	8.28x	29.51x	0.07%	41.65B
CURTISS-WRIGHT CORPORATION	49.02x	7.29x	32.51x	0.14%	27.48B
MTU AERO ENGINES AG	20.11x	2.1x	10.99x	1.32%	21.42B
AECC AVIATION POWER CO.,LTD	159.77x	-	-	-	13.84B
STANDARDAERO, INC.	25.07x	1.8x	13x	-.--%	9.82B
AVIC AIRBORNE SYSTEMS CO., LTD.	46x	-	-	-	8.01B
MDA SPACE LTD.	53.8x	3.47x	18.06x	-	4.84B
Average	53.93x	6.07x	22.26x	0.6%	47.13B
Weighted average by Cap.	46.16x	7.37x	24.50x	0.76%