Valuation easyJet plc

Equities

Market Closed - London S.E. Other stock markets 16:35:16 10/01/2025 GMT			5-day change	1st Jan Change
507.80 ^GBX	-1.86%		-6.03%	-9.32%

01-10	Morgan Stanley raises Reckitt but cuts Haleon	AN
01-10	Lufthansa takes a stake in Ita: What will change	DP

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,279	5,010	2,241	3,227	3,916	3,813	-	-
Change	-	119.79%	-55.28%	44%	21.38%	-2.65%	-	-
Enterprise Value (EV) ¹	3,404	5,920	2,911	3,186	3,735	3,311	3,411	3,843
Change	-	73.89%	-50.83%	9.45%	17.26%	-11.36%	3.01%	12.69%
P/E ratio	-1.89x	-4.17x	-13.2x	10x	8.72x	7.21x	6.72x	6.16x
PBR	1.08x	1.35x	0.88x	1.16x	1.33x	1.13x	1x	0.87x
PEG	-	0.1x	0.2x	-0x	0.2x	0.4x	0.92x	0.67x
Capitalization / Revenue	0.76x	3.44x	0.39x	0.39x	0.42x	0.38x	0.36x	0.33x
EV / Revenue	1.13x	4.06x	0.5x	0.39x	0.4x	0.33x	0.32x	0.33x
EV / EBITDA	-12.4x	-10.6x	5.12x	2.82x	2.73x	2.14x	2.09x	2.13x
EV / EBIT	-4.38x	-5.71x	970x	6.69x	6.26x	4.59x	4.39x	4.47x
EV / FCF	-2.4x	-5.04x	11.8x	4x	6.97x	8.83x	25.3x	-10x
FCF Yield	-41.7%	-19.8%	8.45%	25%	14.3%	11.3%	3.96%	-9.99%
Dividend per Share ²	-	-	-	-	0.121	0.1461	0.1626	0.1701
Rate of return	-	-	-	-	2.33%	2.88%	3.2%	3.35%
EPS ²	-2.649	-1.59	-0.224	0.427	0.596	0.704	0.7557	0.825
Distribution rate	-	-	-	-	20.3%	20.7%	21.5%	20.6%
Net sales ¹	3,009	1,458	5,769	8,171	9,309	10,087	10,736	11,537
EBITDA ¹	-274	-556	569	1,130	1,367	1,546	1,635	1,801
EBIT ¹	-777	-1,036	3	476	597	720.6	777.3	860.6
Net income ¹	-1,079	-858	-169	324	452	526.3	573	619.6
Net Debt ¹	1,125	910	670	-41	-181	-501.5	-401.9	30.86
Reference price ²	5.016	6.628	2.964	4.273	5.200	5.078	5.078	5.078
Nbr of stocks (in thousands)	454,434	755,890	755,946	755,110	753,144	750,789	-	-
Announcement Date	17/11/20	30/11/21	29/11/22	28/11/23	27/11/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio (Y)	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
EASYJET PLC	7.21x	0.33x	2.14x	+2.88%	4.65B
DELTA AIR LINES, INC.	11.13x	1.02x	6.96x	+0.70%	42.92B
UNITED AIRLINES HOLDINGS, INC.	11.27x	0.94x	6.53x	-.--%	35.23B
RYANAIR HOLDINGS PLC	13.51x	1.37x	6.66x	+2.03%	20.76B
INTERGLOBE AVIATION LIMITED	24.12x	2.22x	9.97x	+0.43%	18.97B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.16x	0.82x	4.11x	+2.06%	18.76B
AIR CHINA LIMITED	115.15x	1.79x	9.31x	+0.03%	15.66B
SINGAPORE AIRLINES LIMITED	7.99x	1.19x	5.4x	+4.64%	13.82B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	1528.22x	1.67x	8.73x	-.--%	13.44B
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI	3.99x	0.86x	3.74x	+0.97%	11.43B
Average	172.97x	1.22x	6.36x	+1.37%	19.56B
Weighted average by Cap.	124.08x	1.23x	6.77x	+1.06%