Valuation Woodward, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 15:24:43 11/05/2026 BST			5-day change	1st Jan Change
369.58 ^USD	-0.09%		+3.52%	+22.25%

04-30	Woodward Seeks M&A Opportunities	CI
04-30	Woodward, Inc., Q2 2026 Earnings Call, Apr 29, 2026

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	7,200	4,829	7,507	10,232	15,154	22,041	-	-
Change	-	-32.93%	55.47%	36.29%	48.1%	45.45%	-	-
Enterprise Value (EV) ¹	7,486	5,498	8,092	10,822	15,529	22,648	22,605	22,535
Change	-	-26.55%	47.16%	33.75%	43.49%	45.85%	-0.19%	-0.31%
P/E ratio	35.6x	29.6x	32.9x	28.5x	35.1x	39.9x	34.3x	29.6x
PBR	3.23x	2.67x	3.69x	4.89x	6.05x	8.47x	8.07x	7.53x
PEG	-	-2x	0.8x	0.5x	1.8x	1.4x	2.1x	1.8x
Capitalization / Revenue	3.21x	2.03x	2.58x	3.08x	4.25x	5.09x	4.71x	4.29x
EV / Revenue	3.33x	2.31x	2.78x	3.26x	4.35x	5.23x	4.83x	4.39x
EV / EBITDA	18.1x	15.4x	17x	17.5x	23.2x	25.1x	22.4x	19.5x
EV / EBIT	26.4x	23.4x	22.7x	21.5x	27.9x	29.1x	25.8x	22.4x
EV / FCF	17.5x	39.1x	34.9x	31.6x	45.6x	65.7x	44.3x	35.5x
FCF Yield	5.7%	2.56%	2.87%	3.17%	2.19%	1.52%	2.26%	2.82%
Dividend per Share ²	0.5688	0.7325	0.85	0.97	1.09	1.24	1.37	1.501
Rate of return	0.5%	0.91%	0.68%	0.57%	0.43%	0.34%	0.37%	0.41%
EPS ²	3.18	2.71	3.78	6.01	7.19	9.277	10.78	12.51
Distribution rate	17.9%	27%	22.5%	16.1%	15.2%	13.4%	12.7%	12%
Net sales ¹	2,246	2,383	2,915	3,324	3,567	4,327	4,684	5,136
EBITDA ¹	413.1	356.1	475.5	619.8	669.5	900.8	1,009	1,154
EBIT ¹	283.6	235.5	355.8	503.6	556.2	777.4	876.4	1,004
Net income ¹	208.6	171.7	232.4	373	442.1	569.2	650.4	748.5
Net Debt ¹	286.4	669.6	584.1	590.2	374.8	607	564	493.1
Reference price ²	113.20	80.26	124.26	171.51	252.71	369.93	369.93	369.93
Nbr of stocks (in thousands)	63,603	60,164	60,418	59,659	59,966	59,583	-	-
Announcement Date	18/11/21	17/11/22	16/11/23	25/11/24	24/11/25	-	-	-

¹USD in Million²USD

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.($)
WOODWARD, INC.	39.88x	5.23x	25.14x	0.34%	22.04B
GE AEROSPACE	36.9x	6.55x	27.15x	0.61%	310B
RTX CORPORATION	30.66x	2.81x	16.56x	1.63%	237B
ROLLS-ROYCE HOLDINGS PLC	32.4x	4.34x	19.82x	1%	137B
GENERAL DYNAMICS CORPORATION	20.81x	1.75x	14.37x	1.84%	93.57B
BAE SYSTEMS PLC	24.72x	1.9x	13.52x	2.04%	78.71B
NORTHROP GRUMMAN CORPORATION	19.65x	1.97x	13.98x	1.77%	78.05B
RHEINMETALL AG	34.52x	3.82x	17.1x	1.3%	66.69B
ROCKET LAB CORPORATION	-389.73x	67.59x	-1157.93x	-.--%	61.04B
L3HARRIS TECHNOLOGIES, INC.	25.82x	2.74x	15.24x	1.65%	55.82B
Average	-12.44x	9.87x	-99.51x	1.22%	114.05B
Weighted average by Cap.	8.26x	7.37x	-43.46x	1.2%