investorscraft@gmail.com

Intrinsic ValueBAE Systems plc (BA.L)

Previous Close£1,974.00
Intrinsic Value
Upside potential
Previous Close
£1,974.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BAE Systems plc is a global leader in defense, aerospace, and security solutions, operating across five key segments: Electronic Systems, Cyber & Intelligence, Platforms & Services (US), Air, and Maritime. The company specializes in high-tech defense products, including electronic warfare systems, combat vehicles, naval ships, and advanced cyber intelligence solutions. Its diversified portfolio serves governments and commercial clients worldwide, with a strong emphasis on innovation and long-term defense contracts. BAE Systems holds a dominant position in the UK and US defense markets, leveraging deep government relationships and technological expertise to secure large-scale projects. The company’s focus on modernization and sustainment of critical defense infrastructure ensures recurring revenue streams, while its investments in cyber and electronic warfare align with growing global security demands. Competitive advantages include proprietary technologies, extensive R&D capabilities, and a vertically integrated supply chain, reinforcing its market leadership in an industry characterized by high barriers to entry.

Revenue Profitability And Efficiency

BAE Systems reported revenue of £26.3 billion for the latest fiscal year, with net income of £1.96 billion, reflecting a robust operating margin supported by long-term defense contracts. Operating cash flow stood at £3.93 billion, demonstrating strong cash generation capabilities. Capital expenditures of £990 million indicate ongoing investments in modernization and capacity expansion, aligning with its growth strategy in high-priority defense sectors.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 64p underscores its earnings stability, driven by high-margin defense programs and efficient cost management. BAE Systems maintains disciplined capital allocation, balancing reinvestment in R&D and acquisitions with shareholder returns. Its ability to convert earnings into cash flow highlights operational efficiency, a critical factor in capital-intensive industries like aerospace and defense.

Balance Sheet And Financial Health

BAE Systems holds £3.38 billion in cash and equivalents against total debt of £10.15 billion, reflecting a manageable leverage profile. The balance sheet remains solid, supported by predictable cash flows from government contracts. The company’s financial health is further reinforced by its ability to service debt while funding growth initiatives and maintaining liquidity for strategic flexibility.

Growth Trends And Dividend Policy

Growth is driven by increasing global defense spending, particularly in electronic warfare and cyber security. BAE Systems has consistently returned capital to shareholders, with a dividend per share of 33p, reflecting a commitment to balanced capital returns. The company’s backlog of long-term contracts provides visibility into future revenue, supporting sustained dividend growth and opportunistic share repurchases.

Valuation And Market Expectations

With a market capitalization of £53.99 billion and a beta of 0.29, BAE Systems is viewed as a defensive stock with low volatility relative to the broader market. The valuation reflects investor confidence in its stable earnings and growth prospects, particularly in an era of heightened geopolitical tensions and rising defense budgets globally.

Strategic Advantages And Outlook

BAE Systems benefits from its entrenched position in key defense markets, technological leadership, and strong government partnerships. The outlook remains positive, supported by secular trends in defense modernization and cybersecurity. Strategic investments in next-generation technologies position the company to capitalize on emerging opportunities, ensuring long-term competitiveness and value creation for stakeholders.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount