NB: This is a co-work between students of London Business School Masters in Finance cohort, for the purpose of presenting in Group Stock Pitch competition.
Summary
Recommendation
BUY
Ticker
BA.LON
Industry
Defence
Current Price
£23.3 (as of 18 Mar 2026)
Current Market Cap
£69.28B
Target Price
Base Case £30.55 (+31%)
Iran Case £33.67 (+45%)
Date
18 Mar 2026
Recommendation: BUY
Current priced at £23.3 as of 18 March 2026, with the target price of £30.55 and considering the recent geopolitical risk potentially £33.67 per share, supported by a DCF range of £23-38 and convergence across independent valuation approaches (DCF, EV/EBITDA, EV/Sales). Revenue growth seems constant with +8.9% CAGR in the future 5-year plan without the Iranian situation; taking Iran update into account potentially 11.2% upside.
Company background/ Business model
Company’s Background
BAE Systems plc (LSE: BA.) is Britain's largest defence, aerospace and information security company, founded in 1999 via the merger of British Aerospace and Marconi Electronic Systems. It partners with sovereign governments and industry peers globally to design, build and maintain advanced defence and security solutions across land, sea, air, cyber and space. Primary markets are the US (~44% of sales), UK (~26%), Kingdom of Saudi Arabia (~10%), Australia (~4%) and other international markets (~16%).
Business Model - BAE operates across five core segments:
Air — Engineering, manufacturing, maintenance and training for combat and trainer aircraft, including Typhoon, F-35, and the next-generation GCAP platform. Also supplies commercial avionics equipment.
Maritime — Design and manufacture of nuclear-powered submarines and frigates for the Royal Navy. Repair and upgrade support to the UK, US and Australia under the AUKUS programme.
Land — Combat vehicles for various functions including combat, self-propelled, multi-purpose, recovery and amphibious operations. Includes AMPV full-rate production for the US Army.
Cyber & Intelligence — Design, manufacture and support of military electronic systems. Market leader in electronic warfare. Operates at the highest classification levels including AUKUS and GCAP.
Platforms & Services (US) — Electronic systems, munitions, ship repair and support services delivered primarily to US government customers via Ball Aerospace and other acquired capabilities.
Investment Thesis
1. Thesis #1: Default recipient of Europe's defence build-up — the only full-spectrum prime
Only European defence prime with platform-level capability across all four warfare domains (Air, Land, Maritime, Electronic Warfare)
NATO 5% GDP target = ~€850bn structural spend cycle
US providers face ITAR and DoD export restrictions limiting their ability to supply sovereign military platforms to European MoD customers without US government approval. European nations seeking strategic autonomy structurally favour domestic or allied suppliers. BAE is the natural beneficiary.
System integration lock-in: switching cost prohibitive once fielded
BAE is the only European prime that can respond to a full-spectrum rearmament mandate. No single rival covers more than three of five warfare domains at platform level. The most credible threats are domain-specific — Rheinmetall in land, Hanwha in maritime export — not full-spectrum displacement. NATO's structural rearmament cycle, underpinned by a 5% GDP defence target by 2035, creates an addressable order pipeline that BAE is uniquely positioned to capture across all segments simultaneously.
No single European rival covers more than 3 of 5 domains with platform-level capability. The most credible threats are domain-specific — Rheinmetall (land), Hanwha (land/maritime export) — not full-spectrum displacement.
2. Thesis #2: Compounding financials with contracted visibility into the 2030s
The backlog is not a pipeline. It is contracted revenue with sovereign counterparties. £83.6bn at 2.7x current revenue provides multi-year cash flow visibility that is structurally different from commercial order books. FCF of £2.16bn in FY2025 confirms active conversion. FY2026 guidance where operating profit growth outpaces revenue growth signals that economies of scale are beginning to compound into margin expansion. The business is not re-rating on sentiment. It is re-rating on earnings.
£b
Order Intake
Order backlog
Revenue
EBIT
FCF
2020
21.5
45.2
20.9
2.0
1.4
2021
20.9
44.0
21.3
2.2
1.9
2022
37.1
58.9
23.3
2.5
2.0
2023
37.7
69.8
25.3
2.7
2.6
2024
33.7
77.8
28.3
3.0
2.5
2025
36.8
83.6
30.7
3.3
2.2
3. Thesis #3: Multi-region revenue insulates against any single budget cycle
US ~40%: Pentagon / US Army & Navy — independent of European cycles
UK ~35%: AUKUS, nuclear submarines, Typhoon & Tempest — sovereign MoD
RoW ~25%: Saudi Arabia, Australia, Gulf states
No single government decision materially disrupts total revenue. The three revenue blocs are structurally independent and driven by different catalysts.
Saudi Arabia, as BAE's largest Gulf customer, is a direct beneficiary of Iran conflict-driven procurement acceleration. Regional tensions are not episodic — they are structural, and Gulf state defence budgets are expanding accordingly. Australia's commitment to AUKUS — the largest defence programme in its history — is reinforced rather than weakened by NATO burden-sharing tensions. As the US pivots away from European commitments, Five Eyes cohesion tightens and Australian sovereign defence investment accelerates. BAE is the design and manufacturing anchor of the AUKUS submarine programme. Both are decade-long sovereign commitments, not cyclical orders.
The US revenue base, at ~40% of total, operates entirely independently of European budget cycles. It is driven by Pentagon procurement, US Army and Navy platform programmes, and the Golden Dome missile defence architecture in which BAE is a confirmed supplier.
[Revenue breakdown by geography][Defence spend growth by market]
Valuation
WACC
7.5%
Terminal Growth Rate
3.0-4.0% (IMF GDP-weighted across core markets)
Forecast Period
FY2026E-FY2030E
Base Case Target Price
£30.55 (+31% upside)
Iran Upside Target Price
£33.67 (+45% upside)
DCF Range
£27.66 - £37.83
Base Scenario
WACC of 7.5% is derived from a revenue-weighted blended cost of equity across UK, US, Germany, France and Italy, incorporating country-specific risk-free rates, re-levered betas, and equity risk premiums sourced from Damodaran (January 2026). Terminal growth rate is anchored to IMF GDP growth projections across BAE's core markets, reflecting the long-run defence spending trajectory of sovereign customers.
Our margin assumptions are deliberately conservative relative to street consensus. We model 9.8-10.8% EBIT margin versus street estimates of 10.8-11.5%, and 7.0-7.8% net profit margin versus street's 7.5-8.0%. This reflects a measured view on programme execution risk and conversion ratio recovery timing across simultaneous production ramps (AUKUS, AMPV, F-35, munitions).
Approach
Low
High
52-week range
£13.94
£23.47
Forward EV/EBITDA trading multiple
£16.91
£23.95
Forward EV/Sales trading multiple
£15.76
£36.62
DCF — Base Case (g: 3%-4%, WACC: 7.5%)
£27.66
£34.28
DCF — Iran Upside (g: 3%-4%, WACC: 7.5%)
£30.44
£37.83
DCF — EBITDA exit multiple (16.21x-23.95x)
£22.79
£30.65
Base Case Target
ㅤ
£30.55
Iran Upside Target
ㅤ
£33.67
Premium to Consensus
Street consensus target of £23.80 (Deutsche Bank £21.40, JPM £24.00, UBS £26.00) is exceeded by our base case on three grounds. First, backlog quality: £83.6bn at 2.7x revenue with sovereign counterparties is not fully captured in trailing multiple approaches. Second, Iran optionality: Gulf state procurement acceleration driven by Iran conflict tensions is not embedded in street estimates. Third, recent contract wins including the Norway £10bn frigate booking and Turkey Typhoon contract provide identifiable near-term revenue upside.
Implied TV exit multiple of 16.59x sits at the upper bound of the peer range (11.59x-16.65x), reflecting BAE's backlog quality and multi-decade programme visibility. This is the appropriate premium for a business with contracted sovereign revenue stretching into the 2040s.
Scenario Analysis
Revenue is forecast under two scenarios to illustrate the incremental impact of the Iran conflict, which escalated post-31 December 2025 and is not reflected in BAE's latest financials or street consensus. All assumptions other than defence spend growth are held constant across both scenarios.
The Base Case is anchored to NATO's structural rearmament commitment, contracted backlog conversion, and management guidance of 7-9% revenue growth in FY2026. The Iran Upside captures accelerating Gulf state procurement — Saudi Arabia and Qatar in particular — driven by regional tension escalation. BAE's established position as Saudi Arabia's largest defence supplier means incremental Gulf demand flows directly into the order pipeline without additional market entry cost.
ㅤ
Base Case
Iran Upside
Weighted Macro Defence Growth
+5.4% ~ +9.1%
+8.8% ~ +12.9%
Revenue CAGR (FY2026E-FY2030E)
+8.9%
+11.2%
Target Price
£30.55
£33.67
Upside to Current Price
+31%
+45%
Sensitivity Analysis — Base Case Equity Value (£mn)
ㅤ
WACC 6.5%
WACC 7.0%
WACC 7.5%
WACC 8.0%
WACC 8.5%
g 2.5%
95,110
84,507
76,042
69,129
63,378
g 3.0%
106,739
93,341
82,946
74,646
67,869
g 3.5%
122,310
104,745
91,609
81,416
73,279
g 4.0%
144,214
120,014
102,791
89,911
79,917
g 4.5%
177,268
141,495
117,765
100,877
88,247
Risks
Macro / Structural
FX & Reporting Risk
Risk: ~40% of revenue is USD-denominated and ~10% SAR-denominated, both reported in GBP. Sterling appreciation directly compresses reported EPS and operating profit without any operational deterioration. Management guides on a constant-currency basis — investors must adjust for FX when modelling.
Mitigation: Revenue diversification across USD, GBP and SAR provides a natural partial hedge. USD strength has been a tailwind in recent years; a reversal is the risk to monitor. Constant-currency growth is the appropriate operational performance metric.
Budget Sustainability / Political Contingency
Risk: Ukraine settlement, US administration pivot, or European fiscal constraints could slow new order intake. The current re-rating premium is sentiment-sensitive — any credible de-escalation signal compresses the multiple before it affects the backlog.
Mitigation: £83.6bn contracted backlog provides a multi-year revenue buffer independent of new order flow. Even a full stop in order intake would sustain revenue visibility into the late 2020s. Long-duration sovereign contracts are not cancellable without significant penalty.
US Defence Budget Restructuring
Risk: The Trump administration's defence efficiency drive introduces structural uncertainty around legacy platform programme prioritisation. Spending may shift toward AI, autonomous systems and software-defined warfare at the expense of traditional platform contracts where BAE has its largest US revenue exposure. This is distinct from sequestration — it is a deliberate reallocation, not a cut.
Mitigation: BAE's US revenue is anchored in programmes with strong bipartisan political support (F-35, AMPV, nuclear submarine supply chain). Golden Dome missile defence architecture, in which BAE is a confirmed THAAD seeker supplier, is a direct beneficiary of the current administration's priorities. Platform modernisation and AI/autonomy are not mutually exclusive in the near term.
Business Risk
Execution Risk: Backlog ≠ Revenue
Risk: Simultaneous production ramps across AUKUS, AMPV, F-35 and munitions create supply chain and skilled-labour pressure. Fixed-price contract structures mean cost overruns are absorbed by BAE, not the customer.
Mitigation: £2.16bn FCF in FY2025 confirms active cash conversion. Return on sales of 10.8% is at the high end of historical range, indicating execution is currently on track. Watch: quarterly FCF conversion ratio and any fixed-price write-downs.
Neoprime Disruption — Software-Defined Warfare
Risk: Anduril, Palantir and SpaceX are capturing high-margin AI and autonomy contracts. Risk is not platform displacement but margin erosion in the highest-value digital and intelligence segments where BAE competes directly.
Mitigation: BAE's Cyber & Intelligence segment is already operating at the highest classification levels. The barrier to entry in classified defence AI is not technology — it is security clearance, sovereign trust and decades of institutional relationships. New entrants face the same accreditation timeline that kept every other competitor behind BAE.
Information Security — Classified Data Risk
Risk: BAE operates at the highest classification levels across AUKUS, GCAP and NSA-adjacent programmes. A breach carries regulatory and contractual termination risk beyond financial penalty.
Mitigation: No specific financial mitigation available. Active monitoring of cybersecurity posture and incident response capability required. The risk is low-probability but high-consequence.
GCAP Programme Execution Risk
Risk: GCAP is a three-nation programme involving the UK, Italy and Japan, each with independent budget cycles, procurement regulations and industrial policy priorities. Disagreements over workshare, technology transfer or cost allocation could delay the programme timeline. A slip in GCAP materially affects BAE's Air segment backlog and long-term revenue visibility beyond 2030.
Mitigation: Edgewing JV has been formally launched, and all three governments have reaffirmed commitment. The programme is too strategically significant for any party to exit without severe diplomatic and capability consequences. Delay risk is real; cancellation risk is negligible.
Competitive Risk
US DoD Budget Sequestration
Risk: ~51% of revenue is US-sourced. A US defence budget sequestration or continuing resolution scenario directly impairs the largest single revenue bloc. This is the most material single-country concentration risk in the portfolio.
Mitigation: US revenue is spread across multiple programmes (F-35, AMPV, ship repair, electronic systems) with different budget lines and procurement cycles. A sequestration scenario typically delays rather than cancels programmes. The Golden Dome architecture and THAAD seeker supply position BAE within priority missile defence spending that is politically durable.
b. Saudi Arabia Geopolitical Exposure
Risk: Saudi Arabia is simultaneously BAE's largest Gulf customer and a direct participant in the Iran conflict theatre. Escalation beyond the current level — including direct military exchange, Strait of Hormuz closure, or Iranian retaliation against Saudi infrastructure — creates operational risk for BAE personnel and supply chains in-country. A sudden de-escalation or regional settlement would remove the procurement tailwind that underpins the Iran upside scenario.
Mitigation: BAE's Saudi exposure is revenue-generative in the base case and upside-generative under escalation. The binary risk is de-escalation compressing the Iran upside premium, not escalation itself. Personnel and operational risk is managed through established in-country security protocols. Saudi Arabia's Vision 2030 defence localisation target provides a structural procurement floor independent of the Iran conflict trajectory.
Catalysts
Near-term (0-12 months)
GCAP Programme Milestones: Edgewing JV formally launched with Italy and Japan. Formal production commitments from all three governments will de-risk the next-generation air platform and extend BAE's air franchise into the 2050s. Each milestone — design freeze, prototype commitment, workshare agreement — is a discrete re-rating event.
NATO Budget Announcements >3% GDP: UK government's stated path to 3% by 2029 is the most immediate near-term catalyst. Germany's €100bn+ fiscal reform and Poland's 4%+ defence target translate directly into BAE contract flow across land, air and electronic warfare segments. Any NATO summit communiqué committing members to accelerated spend timelines is a direct order pipeline trigger.
Medium to Long-term (1-3 years+)
AUKUS Construction Commencement: Submarine keel-laying in Australia and the UK marks the transition from pipeline to active revenue recognition. The largest defence programme in Australian history, with decade-plus production visibility. Construction commencement de-risks the Maritime segment backlog and validates the conversion rate assumptions in the model.
Golden Dome Contract Awards (US): BAE confirmed as THAAD seeker supplier with a 4x production ramp during the FY2025 earnings call. Golden Dome architecture positions BAE for further electronic and space-based component awards as the programme scales. This is a direct beneficiary of the current administration's missile defence prioritisation — politically durable spending that survives budget restructuring pressure.