|
Market Closed -
OTC Markets
21:30:05 05/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 337.30 USD | +6.07% |
|
+0.92% | +7.44% |
| 10-01 | In the age of combat drones and AI, the Rafale prepares to evolve |  |
| 10-01 | BofA Upgrades Dassault Aviation to Buy, Lifts PT | MT |
Company Valuation: Dassault Aviation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,902 | 13,163 | 14,159 | 15,390 | 21,417 | 22,220 | - | - |
| Change | - | 66.59% | 7.57% | 8.69% | 39.17% | 3.75% | - | - |
| Enterprise Value (EV) 1 | 3,150 | 9,416 | 7,050 | 7,142 | 12,181 | 13,277 | 14,113 | 14,699 |
| Change | - | 198.9% | -25.13% | 1.31% | 70.56% | 9% | 6.29% | 4.16% |
| P/E | 13x | 18.4x | 20.9x | 16.7x | 21.9x | 19.9x | 15.9x | 13.7x |
| PBR | 1.5x | 2.18x | 2.47x | 2.44x | 3.21x | 3.11x | 2.77x | 2.46x |
| PEG | - | 1x | -36.03x | 0.4x | 3.49x | 1.3x | 0.6x | 0.8x |
| Capitalization / Revenue | 1.09x | 1.9x | 2.95x | 2.47x | 2.89x | 2.52x | 2.28x | 1.96x |
| EV / Revenue | 0.43x | 1.36x | 1.47x | 1.15x | 1.64x | 1.5x | 1.45x | 1.3x |
| EV / EBITDA | 4.64x | 12.6x | 13.5x | 10.1x | 14.5x | 12.7x | 11.6x | 9.99x |
| EV / EBIT | 5.98x | 16.5x | 20.2x | 13.8x | 19.2x | 16.1x | 14.3x | 12x |
| EV / FCF | 2.11x | 1.91x | -6.92x | 4.65x | 7.37x | 240x | -33.3x | 71.6x |
| FCF Yield | 47.3% | 52.4% | -14.4% | 21.5% | 13.6% | 0.42% | -3% | 1.4% |
| Dividend per Share 2 | 2.49 | 3 | 3.37 | 4.72 | 4.78 | 5.197 | 6.313 | 7.651 |
| Rate of return | 2.62% | 1.9% | 1.88% | 2.39% | 1.75% | 1.8% | 2.19% | 2.65% |
| EPS 2 | 7.28 | 8.62 | 8.57 | 11.78 | 12.52 | 14.46 | 18.08 | 21.06 |
| Distribution rate | 34.2% | 34.8% | 39.3% | 40.1% | 38.2% | 35.9% | 34.9% | 36.3% |
| Net sales 1 | 7,246 | 6,929 | 4,801 | 6,230 | 7,420 | 8,831 | 9,765 | 11,347 |
| EBITDA 1 | 678.6 | 746.8 | 523.6 | 705.4 | 840.9 | 1,048 | 1,219 | 1,471 |
| EBIT 1 | 527 | 572.3 | 349.2 | 519.3 | 634.8 | 826.4 | 988.3 | 1,227 |
| Net income 1 | 605.4 | 716.2 | 693.4 | 923.8 | 977.4 | 1,134 | 1,426 | 1,683 |
| Net Debt 1 | -4,751 | -3,747 | -7,109 | -8,248 | -9,236 | -8,943 | -8,108 | -7,521 |
| Reference price 2 | 95.00 | 158.20 | 179.20 | 197.20 | 273.80 | 288.40 | 288.40 | 288.40 |
| Nbr of stocks (in thousands) | 83,177 | 83,207 | 79,013 | 78,041 | 78,222 | 77,047 | - | - |
| Announcement Date | 4/3/22 | 9/3/23 | 6/3/24 | 5/3/25 | 4/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.47x | 6.56x | 27.49x | 0.58% | 321B | |
| 30.62x | 2.87x | 17.02x | 1.55% | 249B | |
| 25.47x | 1.69x | 12.58x | 1.81% | 169B | |
| 34.84x | 5.07x | 21.3x | 0.98% | 162B | |
| 33.06x | 3.63x | 16.44x | 1.25% | 154B | |
| -713.16x | 1.79x | 40.52x | -.--% | 153B | |
| 16.58x | 1.61x | 11.61x | 2.77% | 117B | |
| 42x | 9.46x | 29.35x | 0.22% | 92.23B | |
| 19.42x | 1.65x | 13.5x | 1.91% | 89.17B | |
| Average | -52.86x | 3.81x | 21.09x | 1.23% | 167.33B | |
| Weighted average by Cap. | -44.83x | 3.96x | 21.67x | 1.16% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AM Stock
- DUAVF Stock
- Valuation Dassault Aviation
Select your edition
All financial news and data tailored to specific country editions
