Valuation BAE Systems plc

Stocks

Market Closed - London S.E. 00:35:09 29/10/2026 HKT			5-day change	1st Jan Change
2,025.00 ^GBX	-0.59%		+4.76%	+18.14%

01:21am	UK's Healey says government will fill defence plan gap by 'reprioritising'	RE
12:41am	UK's Healey says government will fill gap in defence plan by 'reprioritising'	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,381	26,285	33,599	34,267	51,026	57,617	-	-
Change	-	51.22%	27.83%	1.99%	48.91%	12.92%	-	-
Enterprise Value (EV) ¹	19,541	28,308	36,063	41,142	56,639	62,400	61,785	60,877
Change	-	44.86%	27.4%	14.08%	37.67%	10.17%	-0.98%	-1.47%
P/E	10.1x	17x	18.4x	17.9x	25.2x	26.3x	22.7x	20x
PBR	2.36x	2.35x	3.21x	2.98x	4.36x	4.89x	4.54x	4.2x
PEG	-	-2.21x	0.9x	2.92x	4.14x	1.9x	1.4x	1.5x
Capitalization / Revenue	0.82x	1.13x	1.33x	1.21x	1.66x	1.73x	1.59x	1.47x
EV / Revenue	0.92x	1.22x	1.43x	1.45x	1.85x	1.87x	1.71x	1.55x
EV / EBITDA	6.68x	8.72x	10.4x	10x	12.6x	13.1x	11.9x	10.8x
EV / EBIT	8.86x	11.4x	13.4x	13.6x	17x	17x	15.1x	13.5x
EV / FCF	10.5x	13.2x	13.9x	16.4x	26.2x	26.6x	23.6x	20.5x
FCF Yield	9.54%	7.58%	7.19%	6.09%	3.81%	3.76%	4.24%	4.87%
Dividend per Share ²	0.251	0.27	0.3	0.33	0.363	0.3979	0.4489	0.5026
Rate of return	4.57%	3.15%	2.7%	2.87%	2.12%	1.95%	2.2%	2.47%
EPS ²	0.547	0.505	0.604	0.641	0.68	0.7738	0.8969	1.016
Distribution rate	45.9%	53.5%	49.7%	51.5%	53.4%	51.4%	50.1%	49.5%
Net sales ¹	21,310	23,256	25,284	28,335	30,662	33,322	36,227	39,176
EBITDA ¹	2,925	3,246	3,469	4,112	4,495	4,756	5,201	5,646
EBIT ¹	2,205	2,479	2,682	3,015	3,322	3,677	4,097	4,503
Net income ¹	1,758	1,591	1,857	1,956	2,062	2,272	2,599	2,903
Net Debt ¹	2,160	2,023	2,464	6,875	5,613	4,783	4,168	3,260
Reference price ²	5.50	8.56	11.10	11.48	17.14	20.37	20.37	20.37
Nbr of stocks (in thousands)	3,161,416	3,070,678	3,025,615	2,983,629	2,977,003	2,828,530	-	-
Announcement Date	24/2/22	23/2/23	21/2/24	19/2/25	18/2/26	-	-	-

¹GBP in Million²GBP

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.($)
BAE SYSTEMS PLC	26.32x	1.87x	13.12x	1.95%	76.67B
GE AEROSPACE	33.86x	6.22x	25.64x	0.61%	308B
RTX CORPORATION	30.54x	2.97x	17.04x	1.46%	263B
AIRBUS SE	25.97x	1.73x	12.81x	1.76%	170B
BOEING	-272.29x	1.6x	37.97x	-.--%	133B
LOCKHEED MARTIN CORPORATION	20.34x	1.93x	13.98x	2.25%	144B
ROLLS-ROYCE HOLDINGS PLC	29x	4.2x	17.57x	1.18%	136B
SAFRAN	27.86x	3x	13.6x	1.5%	127B
GENERAL DYNAMICS CORPORATION	20.88x	1.77x	14.46x	1.78%	95.87B
NORTHROP GRUMMAN CORPORATION	18.47x	1.97x	13.92x	1.76%	78.31B
Average	-3.90x	2.73x	18.01x	1.43%	153.12B
Weighted average by Cap.	1.61x	3.20x	19.08x	1.31%