Valuation Safran London S.E.

Stocks

Market Closed - London S.E. Other stock markets 23:30:00 07/07/2026 HKT			After hours 03:59:59
347.65 ^EUR	-2.76%		347.85	+0.06%

07-06	Caution in Europe to start the week
07-06	The Profit Bubble Test

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	143,949	-	-
Change	-	8.75%	33.44%	32.73%	40.43%	15.97%	-	-
Enterprise Value (EV) ¹	47,435	49,891	66,221	86,655	122,389	140,257	138,456	136,088
Change	-	5.18%	32.73%	30.86%	41.24%	14.6%	-1.28%	-1.71%
P/E	1,077x	-20.3x	19.8x	-133x	17.3x	37.2x	29.7x	26.9x
PBR	3.58x	4.77x	5.94x	8.77x	8.38x	9.62x	8.42x	7.34x
PEG	-	0x	-0x	1x	-0x	-0.8x	1.2x	2.6x
Capitalization / Revenue	3.01x	2.62x	2.87x	3.24x	3.96x	4.02x	3.68x	3.39x
EV / Revenue	3.11x	2.62x	2.85x	3.17x	3.91x	3.92x	3.54x	3.2x
EV / EBITDA	17.1x	13.6x	14.4x	16x	17.4x	18.1x	16.2x	14.6x
EV / EBIT	26.3x	20.7x	20.9x	21x	23.5x	22.6x	19.9x	17.7x
EV / FCF	28.2x	18.7x	22.5x	27.2x	31.2x	30.7x	27.7x	24.4x
FCF Yield	3.54%	5.34%	4.45%	3.68%	3.2%	3.26%	3.6%	4.1%
Dividend per Share ²	0.5	1.35	1.35	2.9	3.35	4.008	4.871	5.45
Rate of return	0.46%	1.15%	0.85%	1.37%	1.13%	1.12%	1.36%	1.53%
EPS ²	0.1	-5.76	8.07	-1.6	17.17	9.598	12.04	13.29
Distribution rate	500%	-23.4%	16.7%	-181%	19.5%	41.8%	40.5%	41%
Net sales ¹	15,257	19,035	23,199	27,317	31,329	35,773	39,165	42,485
EBITDA ¹	2,778	3,667	4,599	5,413	7,015	7,734	8,542	9,318
EBIT ¹	1,805	2,408	3,166	4,119	5,197	6,209	6,951	7,679
Net income ¹	43	-2,459	3,444	-667	7,177	3,988	4,917	5,512
Net Debt ¹	1,544	-14	-374	-1,738	-1,738	-3,691	-5,492	-7,861
Reference price ²	107.66	116.92	159.46	212.10	297.40	357.10	357.10	357.10
Nbr of stocks (in thousands)	426,262	426,828	417,625	416,751	417,373	414,599	-	-
Announcement Date	24/2/22	17/2/23	15/2/24	14/2/25	12/2/26	-	-	-

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.($)
HOWMET AEROSPACE INC.	53.47x	11.72x	36.72x	0.19%	111B
TRANSDIGM GROUP INC.	38.31x	10.12x	19.34x	1.24%	75.29B
HEICO CORPORATION	60.61x	8.41x	30.03x	0.07%	42.34B
CURTISS-WRIGHT CORPORATION	52.48x	7.79x	34.7x	0.12%	29.29B
MTU AERO ENGINES AG	21.71x	2.24x	11.67x	1.23%	23.11B
AECC AVIATION POWER CO.,LTD	175.91x	-	-	-	15.18B
STANDARDAERO, INC.	26.27x	1.88x	13.51x	-.--%	10.28B
AVIC AIRBORNE SYSTEMS CO., LTD.	45.18x	-	-	-	7.85B
MDA SPACE LTD.	72.09x	4.92x	25.62x	-	5.82B
Average	60.67x	6.73x	24.51x	0.47%	35.6B
Weighted average by Cap.	53.54x	9.24x	28.20x	0.51%