Valuation Alaska Air Group, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:03 18/05/2026 BST			5-day change	1st Jan Change
37.36 ^USD	+1.14%		-8.52%	-25.73%

05-06	Alaska Air launches $500 million debt offering as Iran war drives up fuel costs	RE
05-05	Alaska Airlines signs for Boeing virtual airplane training platform	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,529	5,446	5,003	8,220	5,834	4,116	-	-
Change	-	-16.58%	-8.14%	64.29%	-29.02%	-29.45%	-	-
Enterprise Value (EV) ¹	7,499	6,904	7,030	10,649	9,266	8,852	8,536	7,872
Change	-	-7.92%	1.82%	51.47%	-12.98%	-4.47%	-3.57%	-7.79%
P/E ratio	13.8x	95.4x	21.3x	21x	60.6x	-28.4x	6.17x	4.66x
PBR	1.73x	1.44x	1.2x	1.82x	1.41x	1.03x	0.87x	0.7x
PEG	-	-1.1x	0x	0.3x	-0.8x	0x	-0x	0.1x
Capitalization / Revenue	1.06x	0.56x	0.48x	0.7x	0.41x	0.26x	0.25x	0.23x
EV / Revenue	1.21x	0.72x	0.67x	0.91x	0.65x	0.56x	0.51x	0.44x
EV / EBITDA	20.8x	4.82x	4.65x	6.45x	5.81x	8.16x	3.73x	3.21x
EV / EBIT	-26.1x	9.51x	8.24x	12.4x	16.8x	-6,614x	7.61x	5.64x
EV / FCF	10.2x	-27.3x	-15.8x	58.2x	-27.3x	-24x	16x	8.57x
FCF Yield	9.84%	-3.66%	-6.32%	1.72%	-3.66%	-4.17%	6.26%	11.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.77	0.45	1.83	3.08	0.83	-1.313	6.053	8.025
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,176	9,646	10,426	11,735	14,239	15,767	16,720	17,753
EBITDA ¹	361	1,432	1,512	1,651	1,595	1,084	2,289	2,450
EBIT ¹	-287	726	853	861	550	-1.338	1,122	1,396
Net income ¹	478	58	235	395	100	-84	669.6	878.8
Net Debt ¹	970	1,458	2,027	2,429	3,432	4,736	4,420	3,755
Reference price ²	52.10	42.94	39.07	64.75	50.30	37.36	37.36	37.36
Nbr of stocks (in thousands)	125,311	126,838	128,053	126,945	115,989	111,429	-	-
Announcement Date	27/01/22	26/01/23	25/01/24	22/01/25	22/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALASKA AIR GROUP, INC.	-28.13x	0.56x	8.16x	-.--%	4.12B
DELTA AIR LINES, INC.	14.95x	0.87x	7.41x	1.1%	45.89B
UNITED AIRLINES HOLDINGS, INC.	9.47x	0.7x	6.18x	-.--%	30.14B
RYANAIR HOLDINGS PLC	10.71x	1.35x	5.58x	2.11%	26.87B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.54x	0.71x	3.44x	2.4%	22.27B
INTERGLOBE AVIATION LIMITED	-305.83x	2.29x	12.1x	0.23%	17.39B
SINGAPORE AIRLINES LIMITED	25.02x	1.06x	5.23x	4.1%	15.8B
AIR CHINA LIMITED	-22.66x	1.51x	10.2x	-.--%	15.35B
LATAM AIRLINES GROUP S.A.	8.77x	1.09x	4.49x	3.41%	13.64B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-67.62x	1.52x	9.73x	-.--%	12.97B
Average	-34.78x	1.17x	7.25x	1.34%	20.44B
Weighted average by Cap.	-23.07x	1.12x	6.96x	1.35%