Open main menu
Home
Random
Donate
Recent changes
Special pages
Community portal
Preferences
About Stockhub
Disclaimers
Search
User menu
Talk
Contributions
Create account
Log in
Editing
BAE Systems plc
(section)
Warning:
You are not logged in. Your IP address will be publicly visible if you make any edits. If you
log in
or
create an account
, your edits will be attributed to your username, along with other benefits.
Anti-spam check. Do
not
fill this in!
==== Comparable company analysis ==== {| class="wikitable" ! colspan="9" |Market Data ! ! colspan="3" |Financials ! ! colspan="3" |Valuation Ratios |- |'''Company''' |'''Ticker''' |'''Share Price''' |'''Currency''' |'''Shares Out /millions''' |'''Equity Value /millions''' |'''Net Debt /millions''' |'''Enterprise Value /millions''' |'''EPS''' | |'''Revenue /millions''' |'''EBITDA /millions''' |'''Net Income /millions''' | |'''EV/Revenue''' |'''EV/EBITDA''' |'''P/E''' |- |BAE Systems plc |LSE: BA |9.62 |GBP |3050 |29341 |3406 |32747 |0.50 | |22516 |2776 |1941 | |1.45 |11.80 |19.24 |- |Rolls-Royce Holdings plc |LSE: RR |2.56 |GBP |8362 |21408 |3732 |25140 |0.25 | |19665 |2180 |1514 | |1.28 |11.53 |10.24 |- |Safran SA |ENXTPA: SAF |155.98 |EUR |420 |65527 | -81 |65447 |8.00 | |24065 |4477 |3166 | |2.72 |14.62 |19.50 |- |Thales S.A. |ENXTPA: HO |140.78 |EUR |209 |29353 |915 |30267 |6.08 | |19607 |2499 |1203 | |1.54 |12.11 |23.15 |- |Leonardo S.p.a. |BIT: LDO |13.95 |EUR |575 |8025 |4110 |12135 |1.62 | |16347 |1536 |857 | |0.74 |7.90 |8.61 |- |Airbus SE |ENXTPA: AIR |137.79 |EUR |789 |108744 | -4661 |104083 |5.33 | |67010 |7702 |3872 | |1.55 |13.51 |25.85 |- |Northrop Grumman Corporation |NYSE: NOC |430.17 |USD |151 |65085 |13726 |78811 |30.23 | |37881 |7243 |4649 | |2.08 |10.88 |14.23 |- |Hensoldt AG |XTRA: 5UH |31.63 |EUR |105 |3321 |632 |3953 |0.80 | |1904 |251 |77 | |2.08 |15.74 |39.54 |- |Dassault Aviation societe anonyme |ENXTPA: AM |185.32 |EUR |79 |14640 | -8190 |6451 |10.61 | |6850 |733 |806 | |0.94 |8.80 |17.47 |- |Rheinmetall AG |XTRA: RHM |271.23 |EUR |43 |11771 |828 |12599 |11.71 | |7175 |1004 |474 | |1.76 |12.55 |23.16 |- |L3Harris Technologies, Inc. |NYSE: LHX |181.48 |USD |189 |34318 |9158 |43476 |4.19 | |17988 |2760 |802 | |2.42 |15.75 |43.31 |- |Raytheon |NYSE: RTX |85.47 |USD |1460 |124786 |31532 |156318 |3.74 | |70573 |12088 |5562 | |2.21 |12.93 |22.85 |} {| class="wikitable" !BAE Systems plc valuation !EV/Revenue !EV/EBITDA !P/E |- |Average Comparable Ratio |1.76 |12.39 |22.54 |- |Revenue |22516 |NA |NA |- |EBITDA |NA |2776 |NA |- |EPS |NA |NA |0.5 |- |Implied Enterprise Value |39553 |34404 |NA |- |Net Debt |3406 |3406 |NA |- |Implied Equity Value |36147 |30998 |NA |- |Shares Outstanding |3050 |3050 |NA |- |Implied Value Per Share |11.85 |10.16 |11.27 |- |'''Average''' | colspan="3" |'''Β£11.09''' |- |'''Current Share Price''' | colspan="3" |'''Β£9.68''' |- |''Difference'' | colspan="3" |''14.6%'' |}
Summary:
Please note that all contributions to Stockhub may be edited, altered, or removed by other contributors. If you do not want your writing to be edited mercilessly, then do not submit it here.
You are also promising us that you wrote this yourself, or copied it from a public domain or similar free resource (see
Stockhub:Copyrights
for details).
Do not submit copyrighted work without permission!
Cancel
Editing help
(opens in new window)