Valuation Safran

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 30/07/2026 BST			After hours 18:22:12
340.30 ^EUR	+0.15%		340.75	+0.13%

01:01pm	SAFRAN : Berenberg gives a Buy rating	ZD
12:39pm	MTU warns diverging fighter requirements could threaten Safran partnership	RE

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	140,862	-	-
Change	-	8.75%	33.44%	32.73%	40.43%	13.48%	-	-
Enterprise Value (EV) ¹	47,435	49,891	66,221	86,655	122,389	137,115	135,012	132,262
Change	-	5.18%	32.73%	30.86%	41.24%	12.03%	-1.53%	-2.04%
P/E	1,077x	-20.3x	19.8x	-133x	17.3x	33.6x	27.8x	24.8x
PBR	3.58x	4.77x	5.94x	8.77x	8.38x	9.13x	7.89x	6.66x
PEG	-	0x	-0x	1x	-0x	-0.8x	1.3x	2.1x
Capitalization / Revenue	3.01x	2.62x	2.87x	3.24x	3.96x	3.86x	3.53x	3.23x
EV / Revenue	3.11x	2.62x	2.85x	3.17x	3.91x	3.76x	3.38x	3.03x
EV / EBITDA	17.1x	13.6x	14.4x	16x	17.4x	17.2x	15.3x	13.6x
EV / EBIT	26.3x	20.7x	20.9x	21x	23.5x	21.4x	18.6x	16.4x
EV / FCF	28.2x	18.7x	22.5x	27.2x	31.2x	28.7x	25.4x	22x
FCF Yield	3.54%	5.34%	4.45%	3.68%	3.2%	3.49%	3.94%	4.55%
Dividend per Share ²	0.5	1.35	1.35	2.9	3.35	4.122	5.057	5.691
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	10.11	12.22	13.68
Distribution rate	500%	-23.4%	16.7%	-181%	19.5%	40.8%	41.4%	41.6%
Net sales ¹	15,257	19,035	23,199	27,317	31,329	36,455	39,927	43,595
EBITDA ¹	2,778	3,667	4,599	5,413	7,015	7,962	8,832	9,698
EBIT ¹	1,805	2,408	3,166	4,119	5,197	6,413	7,253	8,052
Net income ¹	43	-2,459	3,444	-667	7,177	4,162	5,083	5,685
Net Debt ¹	1,544	-14	-374	-1,738	-1,738	-3,747	-5,850	-8,600
Reference price ²	107.66	116.92	159.46	212.10	297.40	339.80	339.80	339.80
Nbr of stocks (in thousands)	426,262	426,828	417,625	416,751	417,373	414,544	-	-
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	33.03x	3.79x	17.3x	1.21%	160B
HOWMET AEROSPACE INC.	52.4x	11.5x	36x	0.19%	109B
TRANSDIGM GROUP INC.	36.1x	9.7x	18.56x	1.32%	70.73B
HEICO CORPORATION	58.69x	8.23x	29.32x	0.07%	41.37B
CURTISS-WRIGHT CORPORATION	44.77x	6.66x	29.71x	0.15%	25.1B
MTU AERO ENGINES AG	20.49x	2.13x	11.18x	1.29%	21.83B
AECC AVIATION POWER CO.,LTD	162.55x	-	-	-	14.08B
STANDARDAERO, INC.	24.39x	1.76x	12.7x	-.--%	9.55B
AVIC AIRBORNE SYSTEMS CO., LTD.	45.88x	-	-	-	7.99B
Average	53.14x	6.25x	22.11x	0.6%	51.12B
Weighted average by Cap.	44.46x	7.12x	23.60x	0.78%