|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.03 AUD | -0.81% |
|
+0.91% | -26.52% |
| 05-29 | Flight Centre Travel Group, Virgin Australia Shares Soar Amid Middle East Ceasefire Extension Hopes | MT |
| 05-29 | ASX Biggest Gainers | MT |
Company Valuation: Flight Centre Travel Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,960 | 3,468 | 4,154 | 4,439 | 2,705 | 2,256 | - | - |
| Change | - | 17.16% | 19.78% | 6.86% | -39.05% | -16.59% | - | - |
| Enterprise Value (EV) 1 | 2,237 | 3,271 | 3,638 | 3,834 | 2,213 | 1,893 | 1,796 | 1,759 |
| Change | - | 46.24% | 11.2% | 5.4% | -42.27% | -14.48% | -5.12% | -2.08% |
| P/E ratio | -6.83x | -12.1x | 84.7x | 40.2x | 25.5x | 11.9x | 9.34x | 8.38x |
| PBR | 3.1x | 4.47x | 3.66x | 3.71x | 2.22x | 1.82x | 1.63x | 1.45x |
| PEG | - | 0.4x | -1x | 0x | -10.67x | 0.1x | 0.3x | 0.7x |
| Capitalization / Revenue | 7.48x | 3.44x | 1.82x | 1.64x | 0.97x | 0.76x | 0.72x | 0.68x |
| EV / Revenue | 5.65x | 3.25x | 1.59x | 1.41x | 0.8x | 0.64x | 0.58x | 0.53x |
| EV / EBITDA | -6.74x | -17.9x | 12.1x | 8.02x | 4.94x | 3.81x | 3.26x | 2.93x |
| EV / EBIT | -4.76x | -10.6x | 22.8x | 12x | 7.41x | 5.61x | 4.63x | 4.07x |
| EV / FCF | -2.36x | -23.1x | 56.7x | 11.8x | 60.6x | 6.97x | 5.06x | 4.82x |
| FCF Yield | -42.4% | -4.33% | 1.76% | 8.5% | 1.65% | 14.3% | 19.8% | 20.8% |
| Dividend per Share 2 | - | - | 0.18 | 0.4 | 0.4 | 0.4438 | 0.5394 | 0.6211 |
| Rate of return | - | - | 0.94% | 1.98% | 3.21% | 4.02% | 4.89% | 5.63% |
| EPS 2 | -2.175 | -1.437 | 0.225 | 0.502 | 0.49 | 0.9272 | 1.18 | 1.317 |
| Distribution rate | - | - | 80% | 79.7% | 81.6% | 47.9% | 45.7% | 47.2% |
| Net sales 1 | 395.9 | 1,007 | 2,281 | 2,711 | 2,784 | 2,955 | 3,117 | 3,297 |
| EBITDA 1 | -332 | -183.1 | 301.6 | 478 | 448.2 | 496.4 | 551.7 | 600.9 |
| EBIT 1 | -470 | -309.1 | 159.6 | 319 | 298.9 | 337.3 | 387.9 | 432.6 |
| Net income 1 | -433.1 | -286.7 | 47.46 | 139.2 | 109.5 | 189 | 241.9 | 268.6 |
| Net Debt 1 | -723 | -196.7 | -516 | -604.5 | -492 | -363.5 | -460.3 | -497.7 |
| Reference price 2 | 14.85 | 17.36 | 19.05 | 20.18 | 12.48 | 11.03 | 11.03 | 11.03 |
| Nbr of stocks (in thousands) | 199,324 | 199,766 | 218,048 | 219,951 | 216,771 | 204,567 | - | - |
| Announcement Date | 25/08/21 | 24/08/22 | 29/08/23 | 27/08/24 | 26/08/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.9x | 0.64x | 3.81x | 4.02% | 1.6B | |
| 15.87x | 4.34x | 11.67x | 1.01% | 129B | |
| 12.78x | 1.93x | 6.52x | 0.75% | 30.03B | |
| 14.44x | 1.62x | 6.46x | 0.8% | 27.47B | |
| 118.5x | 4.25x | 25.19x | -.--% | 4.18B | |
| 8.52x | 0.88x | 3.38x | 2.47% | 4.1B | |
| 39.81x | 1.43x | 7.2x | 1.55% | 1.53B | |
| 21.16x | 0.8x | 4.8x | -.--% | 1.38B | |
| 53.02x | 4.66x | 32.11x | -.--% | 1.37B | |
| 10.78x | 2.23x | 5.47x | -.--% | 1.09B | |
| Average | 30.68x | 2.28x | 10.66x | 1.06% | 20.12B | |
| Weighted average by Cap. | 17.61x | 3.45x | 10.26x | 0.96% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- FLT Stock
- Valuation Flight Centre Travel Group Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition