Valuation Thales

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 15/07/2026 BST			After hours 20:59:10
220.50 ^EUR	+0.23%		221.50	+0.45%

07-14	Industrials Flat as Traders Hedge on Inflation Views -- Industrials Roundup	DJ
07-14	European Defense Groups to Work on Ballistic-Missile Shield -- Update	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,929	25,259	27,925	28,476	47,195	45,205	-	-
Change	-	58.57%	10.55%	1.97%	65.74%	-4.22%	-	-
Enterprise Value (EV) ¹	16,724	25,295	31,925	31,520	48,813	45,613	44,372	42,317
Change	-	51.25%	26.21%	-1.27%	54.86%	-6.55%	-2.72%	-4.63%
P/E	14.6x	22.6x	27.3x	20.1x	28.2x	25.1x	19.9x	17.4x
PBR	2.46x	3.49x	4.05x	3.79x	5.93x	5.13x	4.49x	3.95x
PEG	-	6.81x	-3.8x	0.5x	1.5x	3.34x	0.8x	1.2x
Capitalization / Revenue	0.98x	1.44x	1.52x	1.38x	2.13x	1.9x	1.76x	1.62x
EV / Revenue	1.03x	1.44x	1.73x	1.53x	2.21x	1.92x	1.73x	1.52x
EV / EBITDA	7.12x	10.5x	12.4x	10.9x	12.8x	12x	10.5x	9.12x
EV / EBIT	10.1x	13.1x	15x	13x	17.8x	15.2x	13.2x	11.3x
EV / FCF	7.41x	10.2x	15.8x	15.6x	18.9x	20.5x	17.4x	15x
FCF Yield	13.5%	9.85%	6.35%	6.43%	5.28%	4.89%	5.75%	6.68%
Dividend per Share ²	2.56	2.94	3.4	3.7	3.9	4.222	4.876	5.495
Rate of return	3.42%	2.46%	2.54%	2.67%	1.7%	1.92%	2.22%	2.5%
EPS ²	5.12	5.29	4.91	6.89	8.15	8.763	11.05	12.65
Distribution rate	50%	55.6%	69.2%	53.7%	47.9%	48.2%	44.1%	43.4%
Net sales ¹	16,192	17,569	18,428	20,577	22,136	23,731	25,701	27,839
EBITDA ¹	2,348	2,405	2,582	2,898	3,827	3,809	4,212	4,640
EBIT ¹	1,649	1,935	2,132	2,419	2,740	2,999	3,352	3,730
Net income ¹	1,089	1,121	1,023	1,420	1,675	1,760	2,216	2,529
Net Debt ¹	795	35.2	4,000	3,044	1,618	408.4	-833.5	-2,888
Reference price ²	74.80	119.30	133.95	138.65	229.80	220.00	220.00	220.00
Nbr of stocks (in thousands)	212,957	211,730	208,476	205,380	205,373	205,477	-	-
Announcement Date	03/03/22	08/03/23	05/03/24	04/03/25	03/03/26	-	-	-

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.($)
THALES	25.11x	1.92x	11.97x	1.92%	51.73B
CHINA SPACESAT CO.,LTD.	1579.42x	13.53x	220.08x	-	14.34B
HENSOLDT AG	50.1x	3.3x	17.76x	0.94%	9.67B
PLANET LABS PBC	-48.23x	20x	899.9x	-.--%	9.11B
OHB SE	82.81x	3.6x	31.76x	0.26%	6.3B
SHANGHAI HUACE NAVIGATION TECHNOLOGY LTD	25.58x	4.8x	20.81x	1.79%	3.2B
SYNSPECTIVE INC.	48.93x	24.06x	-177.74x	-.--%	989M
CHENGDU M&S ELECTRONICS TECHNOLOGY CO.,LTD.	43.77x	-	-	-	685M
SATREC INITIATIVE CO., LTD.	62.08x	3.14x	25.4x	0.2%	541M
Average	207.73x	9.29x	131.24x	0.73%	10.73B
Weighted average by Cap.	255.87x	5.96x	127.76x	1.42%