Valuation easyJet plc

Equities

Market Closed - London S.E. Other stock markets 16:35:20 12/12/2025 GMT			5-day change	1st Jan Change
488.00 ^GBX	+0.60%		-0.35%	-12.86%

12-12	Kepler Cheuvreux Downgrades easyJet to Hold, Reduces PT	MT
12-12	Jefferies says 'buy' InterContinental Hotels	AN

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	3,664	-	-
Change	-	119.79%	-55.28%	44%	21.38%	-6.44%	-	-
Enterprise Value (EV) ¹	3,404	5,920	2,911	3,186	3,735	2,882	3,254	3,857
Change	-	73.89%	-50.83%	9.45%	17.26%	-22.85%	0.28%	18.53%
P/E ratio	-1.89x	-4.17x	-13.2x	10x	8.72x	7.17x	7x	6.2x
PBR	1.08x	1.35x	0.88x	1.16x	1.33x	1x	0.95x	0.84x
PEG	-	0.1x	0.2x	-0x	0.2x	0.84x	0.94x	0.5x
Capitalization / Revenue	0.76x	3.44x	0.39x	0.39x	0.42x	0.34x	0.33x	0.31x
EV / Revenue	1.13x	4.06x	0.5x	0.39x	0.4x	0.29x	0.3x	0.33x
EV / EBITDA	-12.4x	-10.6x	5.12x	2.82x	2.73x	1.99x	2.09x	2.25x
EV / EBIT	-4.38x	-5.71x	970x	6.69x	6.26x	4.1x	4.48x	4.71x
EV / FCF	-2.4x	-5.04x	11.8x	4x	6.97x	4.62x	15.3x	-18.2x
FCF Yield	-41.7%	-19.8%	8.45%	25%	14.3%	21.7%	6.54%	-5.49%
Dividend per Share ²	-	-	-	-	0.121	0.132	0.1369	0.1538
Rate of return	-	-	-	-	2.33%	2.84%	2.8%	3.15%
EPS ²	-2.649	-1.59	-0.224	0.427	0.596	0.647	0.6972	0.7869
Distribution rate	-	-	-	-	20.3%	20.4%	19.6%	19.6%
Net sales ¹	3,009	1,458	5,769	8,171	9,309	10,106	10,979	11,796
EBITDA ¹	-274	-556	569	1,130	1,367	1,446	1,555	1,718
EBIT ¹	-777	-1,036	3	476	597	703	726.1	819.2
Net income ¹	-1,079	-858	-169	324	452	494	520.7	589.2
Net Debt ¹	1,125	910	670	-41	-181	-602	-409.8	193.1
Reference price ²	5.016	6.628	2.964	4.273	5.200	4.880	4.880	4.880
Nbr of stocks (in thousands)	454,434	755,890	755,946	755,110	753,144	750,859	-	-
Announcement Date	17/11/20	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EASYJET PLC	7.52x	0.32x	2.2x	2.72%	4.89B
DELTA AIR LINES, INC.	9.51x	0.97x	6.96x	0.98%	45.28B
RYANAIR HOLDINGS PLC	14.27x	1.9x	7.83x	1.57%	36.59B
UNITED AIRLINES HOLDINGS, INC.	10.67x	0.91x	6.62x	-.--%	34.59B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	6.79x	0.86x	3.81x	2.42%	25.49B
INTERGLOBE AVIATION LIMITED	30.12x	2.43x	10.96x	0.21%	20.75B
AIR CHINA LIMITED	143.23x	1.85x	9.64x	-.--%	18.82B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	135.53x	1.91x	8.37x	0.09%	16.34B
LATAM AIRLINES GROUP S.A.	11.17x	1.49x	5.29x	4.63%	15.94B
SINGAPORE AIRLINES LIMITED	20.73x	1.32x	6.36x	3.29%	15.42B
Average	38.95x	1.40x	6.80x	1.59%	23.41B
Weighted average by Cap.	32.31x	1.41x	7.12x	1.31%