investorscraft@gmail.com

Intrinsic ValueAirbus SE (AIR.PA)

Previous Close193.40
Intrinsic Value
Upside potential
Previous Close
193.40

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, turboprops, and related services, competing directly with Boeing in a duopolistic market. Airbus Helicopters serves both civil and military markets with advanced rotorcraft solutions, while Airbus Defence and Space focuses on military aircraft, unmanned systems, and space technologies, positioning the company as a key player in defense and satellite communications. Airbus leverages its European industrial base and global supply chain to maintain cost efficiency and technological leadership, supported by long-term contracts with airlines and governments. Its diversified portfolio mitigates cyclical risks in commercial aviation while capitalizing on growing demand in defense and space sectors. The company's strong backlog and reputation for innovation reinforce its competitive moat in an industry characterized by high barriers to entry and stringent regulatory requirements.

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 6.1% net margin. 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 €5.34, underscoring efficient earnings delivery across its diversified business segments. Airbus maintains disciplined cost controls, particularly in its commercial aircraft division, where production scalability is critical to margin expansion.

Earnings Power And Capital Efficiency

Airbus exhibits strong earnings power, driven by its commercial aircraft backlog and stable defense contracts. The company's capital efficiency is evident in its ability to fund R&D and capacity expansions while maintaining healthy cash reserves of €15 billion. Its debt-to-equity ratio remains manageable, with total debt of €11.28 billion, supported by consistent free cash flow generation. Airbus reinvests strategically in next-generation technologies like sustainable aviation and space systems to sustain long-term competitiveness.

Balance Sheet And Financial Health

Airbus maintains a solid balance sheet with €15 billion in cash and equivalents against €11.28 billion in total debt, providing ample liquidity for operations and growth initiatives. The company's financial health is further reinforced by its investment-grade credit rating and ability to navigate supply chain disruptions. Its working capital management remains efficient, with a focus on optimizing inventory turnover and receivables in line with production cycles.

Growth Trends And Dividend Policy

Airbus benefits from secular growth in air travel demand and defense spending, with a record commercial aircraft backlog supporting multi-year visibility. The company has consistently increased its dividend, paying €2 per share in its latest fiscal year, reflecting confidence in sustained cash flow generation. Strategic investments in decarbonization and digitalization aim to capture future market opportunities while aligning with industry sustainability goals.

Valuation And Market Expectations

With a market capitalization of €123.8 billion and a beta of 1.22, Airbus trades at a premium reflective of its industry leadership and growth prospects. Investors price in expectations for continued commercial aircraft delivery ramp-ups and margin improvement, balanced against macroeconomic and geopolitical risks inherent to the aerospace sector. The stock's valuation incorporates Airbus' dual role as a cyclical industrial and long-term technology innovator.

Strategic Advantages And Outlook

Airbus' strategic advantages include its technological expertise, global industrial footprint, and strong government partnerships. The outlook remains positive, driven by airline fleet renewal demand and defense budget increases, though supply chain normalization and inflation management remain key challenges. Airbus is well-positioned to lead the industry's transition to sustainable aviation through its investments in hydrogen and electric propulsion technologies.

Sources

Company filings, Bloomberg, investor presentations

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