investorscraft@gmail.com

Intrinsic ValueBAE Systems plc (BSP.DE)

Previous Close22.84
Intrinsic Value
Upside potential
Previous Close
22.84

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 systems, including electronic warfare, navigation, cyber security, and combat vehicle manufacturing, serving governments and commercial clients worldwide. Its diversified portfolio ensures resilience against sector-specific downturns, while its long-term contracts with defense ministries provide stable revenue streams. BAE Systems holds a dominant position in the UK and US defense markets, leveraging deep expertise in systems integration and sustainment services. The company’s focus on innovation, particularly in cyber and electronic warfare, strengthens its competitive edge in an industry where technological superiority is critical. Its maritime segment, with capabilities in submarine and naval systems, further solidifies its role as a key supplier to global navies. BAE Systems’ strategic partnerships with governments and defense agencies underscore its reputation as a trusted provider of mission-critical solutions.

Revenue Profitability And Efficiency

BAE Systems reported revenue of €26.3 billion in the latest fiscal year, with net income of €1.96 billion, reflecting a robust margin in the defense sector. The company’s operating cash flow of €3.93 billion underscores strong operational efficiency, while capital expenditures of €990 million indicate disciplined reinvestment in high-return projects. Its ability to convert revenue into cash flow highlights effective working capital management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.64 demonstrates steady earnings power, supported by long-term defense contracts and recurring service revenue. BAE Systems maintains a disciplined approach to capital allocation, balancing reinvestment in R&D and acquisitions with shareholder returns. Its capital efficiency is evident in its ability to sustain profitability despite the capital-intensive nature of the aerospace and defense industry.

Balance Sheet And Financial Health

BAE Systems holds €3.38 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt stands at €10.15 billion, reflecting manageable leverage given the company’s stable cash flows. The balance sheet remains solid, with ample capacity to fund growth and weather cyclical downturns in defense spending.

Growth Trends And Dividend Policy

The company benefits from secular growth in global defense spending, driven by geopolitical tensions and modernization programs. BAE Systems has a consistent dividend policy, with a payout of €0.39 per share, appealing to income-focused investors. Its growth is further supported by technological advancements and expansion into high-demand areas like cyber security and unmanned systems.

Valuation And Market Expectations

With a market capitalization of €64.8 billion, BAE Systems trades at a premium reflective of its defensive earnings and long-term growth prospects. The low beta of 0.292 indicates relative stability compared to broader markets, aligning with its role as a core holding in institutional portfolios.

Strategic Advantages And Outlook

BAE Systems’ strategic advantages include its entrenched position in key defense programs, technological leadership, and strong government relationships. The outlook remains positive, with rising defense budgets globally and increasing demand for advanced military systems. The company is well-positioned to capitalize on these trends while maintaining financial discipline.

Sources

Company filings, Bloomberg

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