Valuation easyJet plc

Equities

Real-time Estimate Cboe Europe Other stock markets 16:23:42 11/05/2026 BST			5-day change	1st Jan Change
359.60 ^GBX	-0.47%		+4.75%	-29.59%

05-08	British Airways owner IAG warns on profit as fuel prices soar	RE
05-08	FTSE 250 rises; IAG warns on fuel prices	AN

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,010	2,241	3,227	3,916	3,484	2,701	-	-
Change	-	-55.28%	44%	21.38%	-11.04%	-22.48%	-	-
Enterprise Value (EV) ¹	5,920	2,911	3,186	3,735	2,882	2,446	3,375	4,937
Change	-	-50.83%	9.45%	17.26%	-22.85%	-15.13%	37.98%	46.27%
P/E ratio	-4.17x	-13.2x	10x	8.72x	7.17x	12.2x	7.19x	4.99x
PBR	1.35x	0.88x	1.16x	1.33x	1x	0.76x	0.71x	0.66x
PEG	-	0.2x	-0x	0.2x	0.84x	-0.2x	0.1x	0.1x
Capitalization / Revenue	3.44x	0.39x	0.39x	0.42x	0.34x	0.25x	0.23x	0.21x
EV / Revenue	4.06x	0.5x	0.39x	0.4x	0.29x	0.23x	0.29x	0.39x
EV / EBITDA	-10.6x	5.12x	2.82x	2.73x	1.99x	2.2x	2.47x	2.93x
EV / EBIT	-5.71x	970x	6.69x	6.26x	4.1x	8.32x	6.62x	6.67x
EV / FCF	-5.04x	11.8x	4x	6.97x	4.62x	116x	-4.21x	-3.54x
FCF Yield	-19.8%	8.45%	25%	14.3%	21.7%	0.86%	-23.8%	-28.2%
Dividend per Share ²	-	-	-	0.121	0.132	0.0602	0.103	0.1375
Rate of return	-	-	-	2.33%	2.84%	1.67%	2.85%	3.8%
EPS ²	-1.59	-0.224	0.427	0.596	0.647	0.2959	0.5024	0.724
Distribution rate	-	-	-	20.3%	20.4%	20.4%	20.5%	19%
Net sales ¹	1,458	5,769	8,171	9,309	10,106	10,862	11,793	12,791
EBITDA ¹	-556	569	1,130	1,367	1,446	1,112	1,366	1,683
EBIT ¹	-1,036	3	476	597	703	294.1	509.8	740.1
Net income ¹	-858	-169	324	452	494	238.8	392.4	541.4
Net Debt ¹	910	670	-41	-181	-602	-254.8	674.3	2,236
Reference price ²	6.628	2.964	4.273	5.200	4.640	3.613	3.613	3.613
Nbr of stocks (in thousands)	755,890	755,946	755,110	753,144	750,859	747,526	-	-
Announcement Date	30/11/21	29/11/22	28/11/23	27/11/24	25/11/25	-	-	-

¹GBP in Million²GBP

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.($)
EASYJET PLC	12.21x	0.23x	2.2x	1.67%	3.68B
DELTA AIR LINES, INC.	15.2x	0.9x	7.66x	1.06%	47.92B
UNITED AIRLINES HOLDINGS, INC.	10.36x	0.74x	6.47x	-.--%	32.32B
RYANAIR HOLDINGS PLC	11.56x	1.47x	6.07x	1.96%	29.39B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.3x	0.73x	3.45x	2.52%	23.42B
INTERGLOBE AVIATION LIMITED	-320.56x	2.39x	12.6x	0.22%	18.52B
SINGAPORE AIRLINES LIMITED	18.07x	1.24x	5.54x	4.27%	15.69B
LATAM AIRLINES GROUP S.A.	9.42x	1.16x	4.82x	3.17%	14.65B
CHINA EASTERN AIRLINES CORPORATION LIMITED	576.25x	1.85x	8.52x	-.--%	14.37B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	198.47x	1.65x	9.23x	0.44%	13.94B
Average	53.83x	1.23x	6.66x	1.53%	21.39B
Weighted average by Cap.	33.45x	1.21x	6.94x	1.39%