Valuation International Consolidated Airlines Group, S.A.

Equities

Market Closed - London S.E. Other stock markets 16:35:12 11/05/2026 BST			5-day change	1st Jan Change
409.70 ^GBX	+6.42%		+10.16%	-1.11%

05-11	International Consolidated Airlines Group says 99.3% outstanding bonds tendered for repurchase	RE
05-11	Airlines cancel flights in response to Middle East conflict	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8,416	6,917	8,780	17,724	21,677	21,185	-	-
Change	-	-17.81%	26.93%	101.87%	22.31%	-2.27%	-	-
Enterprise Value (EV) ¹	20,083	17,302	18,025	25,241	27,625	26,425	25,493	24,645
Change	-	-13.85%	4.18%	40.03%	9.45%	-4.35%	-3.53%	-3.32%
P/E ratio	-2.87x	22.9x	3.53x	6.58x	6.83x	7.77x	6.14x	5.58x
PBR	10x	3.43x	2.68x	2.87x	3.06x	2.46x	1.87x	1.53x
PEG	-	-0x	0x	0.68x	0.3x	-0.6x	0.2x	0.5x
Capitalization / Revenue	1x	0.3x	0.3x	0.55x	0.65x	0.61x	0.59x	0.57x
EV / Revenue	2.38x	0.75x	0.61x	0.79x	0.83x	0.76x	0.71x	0.66x
EV / EBITDA	-19.7x	5.24x	3.24x	3.71x	3.61x	3.64x	3.18x	2.91x
EV / EBIT	-6.76x	14.1x	5.14x	5.89x	5.5x	5.75x	5.01x	4.59x
EV / FCF	-22.7x	9.63x	7.51x	6.48x	10.3x	9.19x	9.08x	8.73x
FCF Yield	-4.41%	10.4%	13.3%	15.4%	9.69%	10.9%	11%	11.5%
Dividend per Share ²	-	-	-	0.09	0.098	0.1084	0.1277	0.1307
Rate of return	-	-	-	2.47%	2.06%	2.28%	2.69%	2.75%
EPS ²	-0.591	0.061	0.506	0.555	0.695	0.6109	0.7722	0.8506
Distribution rate	-	-	-	16.2%	14.1%	17.7%	16.5%	15.4%
Net sales ¹	8,455	23,066	29,453	32,100	33,213	34,603	36,000	37,398
EBITDA ¹	-1,017	3,303	5,570	6,807	7,652	7,268	8,018	8,469
EBIT ¹	-2,970	1,225	3,507	4,283	5,024	4,597	5,088	5,365
Net income ¹	-2,933	431	2,655	2,732	3,342	3,265	3,580	3,749
Net Debt ¹	11,667	10,385	9,245	7,517	5,948	5,240	4,308	3,460
Reference price ²	1.696	1.396	1.786	3.651	4.749	4.745	4.745	4.745
Nbr of stocks (in thousands)	4,961,189	4,954,313	4,915,537	4,854,924	4,564,456	4,465,009	-	-
Announcement Date	25/02/22	24/02/23	29/02/24	28/02/25	27/02/26	-	-	-

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.	7.3x	0.73x	3.45x	2.52%	23.42B
DELTA AIR LINES, INC.	15.2x	0.9x	7.66x	1.06%	47.92B
UNITED AIRLINES HOLDINGS, INC.	10.36x	0.74x	6.47x	-.--%	32.32B
RYANAIR HOLDINGS PLC	11.56x	1.47x	6.07x	1.96%	29.39B
INTERGLOBE AVIATION LIMITED	-320.56x	2.39x	12.6x	0.22%	18.52B
SINGAPORE AIRLINES LIMITED	18.07x	1.24x	5.54x	4.27%	15.69B
LATAM AIRLINES GROUP S.A.	9.42x	1.16x	4.82x	3.17%	14.65B
CHINA EASTERN AIRLINES CORPORATION LIMITED	576.25x	1.85x	8.52x	-.--%	14.37B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	198.47x	1.65x	9.23x	0.44%	13.94B
LUFTHANSA	8.03x	0.38x	3.78x	3.64%	11.49B
Average	53.41x	1.25x	6.81x	1.73%	22.17B
Weighted average by Cap.	32.49x	1.18x	6.86x	1.5%