Valuation International Consolidated Airlines Group, S.A.

Equities

Market Closed - London S.E. Other stock markets 16:35:04 09/09/2024 BST			5-day change	1st Jan Change
191.40 ^GBX	+1.19%		+5.05%	+23.48%

10:50am	Barclays cuts Burberry to 'underweight'	AN
09-06	IAG : JP Morgan reaffirms its Buy rating	ZD

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	14,637	8,858	8,416	6,917	8,780	10,979	-	-
Change	-	-39.48%	-4.99%	-17.81%	26.93%	25.04%	-	-
Enterprise Value (EV) ¹	22,208	18,620	20,083	17,302	18,025	18,961	18,239	17,394
Change	-	-16.16%	7.86%	-13.85%	4.18%	5.19%	-3.81%	-4.63%
P/E ratio	8.54x	-0.91x	-2.87x	22.9x	3.53x	4.84x	4.63x	4.44x
PBR	2.15x	6.76x	10x	3.43x	-	2.02x	1.48x	1.16x
PEG	-	0x	0x	-0x	0x	-0.57x	1.04x	1.02x
Capitalization / Revenue	0.57x	1.13x	1x	0.3x	0.3x	0.35x	0.34x	0.32x
EV / Revenue	0.87x	2.39x	2.38x	0.75x	0.61x	0.6x	0.56x	0.51x
EV / EBITDA	4.12x	-8.22x	-19.7x	5.24x	3.24x	3.21x	2.91x	2.64x
EV / EBIT	6.76x	-4.27x	-6.76x	14.1x	5.14x	5.2x	4.69x	4.26x
EV / FCF	41.4x	-3.56x	-22.7x	9.63x	-	10.3x	14.5x	11.7x
FCF Yield	2.42%	-28.1%	-4.41%	10.4%	-	9.75%	6.87%	8.55%
Dividend per Share ²	0.145	-	-	-	-	0.0737	0.1017	0.1078
Rate of return	1.97%	-	-	-	-	3.29%	4.54%	4.81%
EPS ²	0.864	-1.962	-0.591	0.061	0.506	0.4632	0.484	0.505
Distribution rate	16.8%	-	-	-	-	15.9%	21%	21.4%
Net sales ¹	25,506	7,806	8,455	23,066	29,453	31,559	32,764	33,936
EBITDA ¹	5,396	-2,266	-1,017	3,303	5,570	5,899	6,276	6,599
EBIT ¹	3,285	-4,365	-2,970	1,225	3,507	3,646	3,892	4,087
Net income ¹	1,715	-6,923	-2,933	431	2,655	2,479	2,681	2,918
Net Debt ¹	7,571	9,762	11,667	10,385	9,245	7,983	7,260	6,415
Reference price ²	7.376	1.784	1.696	1.396	1.786	2.240	2.240	2.240
Nbr of stocks (in thousands)	1,984,330	4,966,379	4,961,189	4,954,313	4,915,537	4,900,515	-	-
Announcement Date	28/02/20	26/02/21	25/02/22	24/02/23	29/02/24	-	-	-

¹EUR in Million²EUR

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	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	4.84x	0.6x	3.21x	+3.29%	12.19B
DELTA AIR LINES, INC.	7.39x	0.74x	4.98x	+0.95%	26.95B
INTERGLOBE AVIATION LIMITED	22.02x	2.38x	10.23x	+0.43%	22.01B
RYANAIR HOLDINGS PLC	11.35x	1.15x	5.68x	+2.38%	19.13B
SINGAPORE AIRLINES LIMITED	8.27x	1.37x	5.92x	+5.50%	17.22B
UNITED AIRLINES HOLDINGS, INC.	5.03x	0.57x	4.1x	-.--%	15.13B
AIR CHINA LIMITED	22.77x	1.55x	8.82x	-.--%	13.11B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	21.01x	1.48x	8x	+1.25%	12.23B
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI	4.16x	0.95x	4.19x	-	11.89B
CHINA EASTERN AIRLINES CORPORATION LIMITED	78.58x	1.68x	7.52x	-.--%	10.33B
Average	18.54x	1.25x	6.26x	+1.53%	16.02B
Weighted average by Cap.	16.20x	1.25x	6.32x	+1.56%