investorscraft@gmail.com

Intrinsic ValueAirbus SE (AIR.DE)

Previous Close193.46
Intrinsic Value
Upside potential
Previous Close
193.46

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

Airbus SE is a global leader in the aerospace and defense industry, operating through three core segments: Airbus, Airbus Helicopters, and Airbus Defence and Space. The company's primary revenue driver is its commercial aircraft segment, which designs and manufactures jetliners ranging from 100-seat regional aircraft to wide-body models like the A350. Airbus competes directly with Boeing in the duopolistic commercial aviation market, leveraging its European supply chain and technological innovations such as fuel-efficient engines and composite materials. The Helicopters division serves both civil and military markets, while Defence and Space focuses on military aircraft, unmanned systems, and satellite solutions, positioning Airbus as a vertically integrated aerospace powerhouse. Airbus maintains a strong market position due to its extensive order backlog, global customer base, and strategic partnerships with airlines and governments. Its diversified portfolio mitigates cyclical risks inherent in the aerospace sector, ensuring resilience across economic cycles.

Revenue Profitability And Efficiency

In its latest fiscal year, Airbus reported revenue of €69.23 billion, with net income of €4.23 billion, reflecting a net margin of approximately 6.1%. The company generated €7.4 billion in operating cash flow, demonstrating robust cash conversion despite capital expenditures of €3.67 billion. Diluted EPS stood at €5.35, underscoring efficient earnings distribution across its share base. These metrics highlight Airbus's ability to monetize its extensive order book while managing production costs and supply chain complexities.

Earnings Power And Capital Efficiency

Airbus exhibits strong earnings power, driven by its high-margin aftermarket services and scalable aircraft production. The company's capital efficiency is evident in its disciplined approach to R&D and capex, with investments focused on next-generation platforms like the A321XLR. Its operating cash flow covers capital expenditures comfortably, allowing for strategic flexibility. The firm's return on invested capital (ROIC) benefits from its asset-light model, particularly in the Helicopters and Defence segments.

Balance Sheet And Financial Health

Airbus maintains a solid balance sheet with €15 billion in cash and equivalents against €11.28 billion of total debt, indicating a healthy liquidity position. The company's net cash position provides ample buffer for operational needs and potential M&A. Debt levels are manageable relative to its market cap of €123.8 billion, with no near-term refinancing risks. Airbus's financial structure supports its investment-grade credit rating and long-term growth initiatives.

Growth Trends And Dividend Policy

Airbus benefits from secular demand growth in commercial aviation, particularly in Asia-Pacific markets. Its order backlog provides multi-year revenue visibility, though production ramp-ups remain a key execution risk. The company pays a €2 per share dividend, yielding approximately 1.6%, balancing shareholder returns with reinvestment needs. Management has prioritized deleveraging in recent years, but future capital allocation may shift toward buybacks as free cash flow improves.

Valuation And Market Expectations

At a market cap of €123.8 billion, Airbus trades at a premium to historical averages, reflecting optimism around commercial aerospace recovery and defense budget tailwinds. The stock's beta of 1.2 indicates moderate sensitivity to broader market movements. Valuation multiples appear justified by Airbus's sector-leading position and exposure to long-term air travel growth, though geopolitical risks and supply chain constraints warrant monitoring.

Strategic Advantages And Outlook

Airbus's strategic advantages include its technological leadership, diversified revenue streams, and strong government relationships in Europe. The company is well-positioned to capitalize on sustainable aviation trends through its investments in hydrogen and electric propulsion. Near-term challenges include managing supply chain disruptions and inflationary pressures, but Airbus's scale and backlog provide earnings stability. The outlook remains positive, supported by fleet renewal demand and defense spending increases.

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