Valuation International Consolidated Airlines Group, S.A.

Equities

Market Closed - London S.E. Other stock markets 16:35:01 10/02/2026 GMT			5-day change	1st Jan Change
436.40 ^GBX	-2.70%		+0.74%	+5.33%

02-10	Irish Cabinet backs law to scrap passenger cap at Dublin Airport	RE
02-06	FTSE 100 closes choppy week higher amid US rally	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	8,858	8,416	6,917	8,780	17,724	22,883	22,883	-
Change	-	-4.99%	-17.81%	26.93%	101.87%	29.11%	0%	-
Enterprise Value (EV) ¹	18,620	20,083	17,302	18,025	25,241	29,832	28,341	26,682
Change	-	7.86%	-13.85%	4.18%	40.03%	18.19%	-5%	-5.85%
P/E ratio	-0.91x	-2.87x	22.9x	3.53x	6.58x	7.39x	6.79x	6.09x
PBR	6.76x	10x	3.43x	2.68x	2.87x	3x	2.27x	1.78x
PEG	-	0x	-0x	0x	0.68x	0.3x	0.76x	0.5x
Capitalization / Revenue	1.13x	1x	0.3x	0.3x	0.55x	0.69x	0.66x	0.64x
EV / Revenue	2.39x	2.38x	0.75x	0.61x	0.79x	0.89x	0.82x	0.74x
EV / EBITDA	-8.22x	-19.7x	5.24x	3.24x	3.71x	3.94x	3.57x	3.21x
EV / EBIT	-4.27x	-6.76x	14.1x	5.14x	5.89x	5.99x	5.44x	4.91x
EV / FCF	-3.56x	-22.7x	9.63x	7.51x	6.48x	11.4x	8.69x	8.34x
FCF Yield	-28.1%	-4.41%	10.4%	13.3%	15.4%	8.75%	11.5%	12%
Dividend per Share ²	-	-	-	-	0.09	0.1067	0.1255	0.1402
Rate of return	-	-	-	-	2.47%	2.13%	2.5%	2.8%
EPS ²	-1.962	-0.591	0.061	0.506	0.555	0.6779	0.7382	0.823
Distribution rate	-	-	-	-	16.2%	15.7%	17%	17%
Net sales ¹	7,806	8,455	23,066	29,453	32,100	33,341	34,547	35,958
EBITDA ¹	-2,266	-1,017	3,303	5,570	6,807	7,566	7,939	8,310
EBIT ¹	-4,365	-2,970	1,225	3,507	4,283	4,983	5,209	5,430
Net income ¹	-6,923	-2,933	431	2,655	2,732	3,361	3,543	3,727
Net Debt ¹	9,762	11,667	10,385	9,245	7,517	6,949	5,458	3,800
Reference price ²	1.784	1.696	1.396	1.786	3.651	5.012	5.012	5.012
Nbr of stocks (in thousands)	4,966,379	4,961,189	4,954,313	4,915,537	4,854,924	4,565,128	4,565,128	-
Announcement Date	26/02/21	25/02/22	24/02/23	29/02/24	28/02/25	-	-	-

¹EUR in Million²EUR

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.($)
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.6x	0.91x	4.03x	2.07%	27.99B
DELTA AIR LINES, INC.	10.22x	1.04x	7.54x	0.92%	48.65B
UNITED AIRLINES HOLDINGS, INC.	11.63x	0.95x	6.95x	-.--%	37.62B
RYANAIR HOLDINGS PLC	13.63x	1.77x	7.27x	1.65%	35.24B
AIR CHINA LIMITED	1938.35x	1.97x	10.16x	-.--%	21.42B
INTERGLOBE AVIATION LIMITED	63.03x	2.54x	12.34x	0.2%	21.16B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	121.93x	1.96x	9.69x	0.06%	19.97B
CHINA EASTERN AIRLINES CORPORATION LIMITED	150.07x	2.25x	10.31x	-.--%	19.78B
LATAM AIRLINES GROUP S.A.	12.24x	1.5x	5.32x	2.7%	18.69B
SINGAPORE AIRLINES LIMITED	24.64x	1.39x	6.67x	3.09%	16.9B
Average	235.33x	1.63x	8.03x	1.07%	26.74B
Weighted average by Cap.	188.96x	1.52x	7.80x	1.01%