Valuation Lufthansa

Equities

Market Closed - Xetra Other stock markets 16:43:45 17/09/2024 BST			5-day change	1st Jan Change
6.142 ^EUR	+4.35%		+5.46%	-23.68%

09-16	Airbaltic talks with strategic investor ahead of IPO	RE
09-16	AirBaltic is in pre-IPO talks with one strategic partner, says CEO	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	7,847	6,465	7,388	9,283	9,621	7,350	-	-
Change	-	-17.62%	14.29%	25.65%	3.64%	-23.61%	-	-
Enterprise Value (EV) ¹	14,509	16,387	16,411	16,154	15,303	13,020	12,661	12,746
Change	-	12.94%	0.15%	-1.57%	-5.27%	-14.92%	-2.76%	0.67%
P/E ratio	6.44x	-0.86x	-2.07x	11.8x	5.75x	7.67x	4.97x	4.48x
PBR	0.77x	4.8x	1.66x	1.1x	1x	0.71x	0.64x	0.58x
PEG	-	0x	0x	-0x	0x	-0.2x	0.1x	0.4x
Capitalization / Revenue	0.22x	0.48x	0.44x	0.28x	0.27x	0.2x	0.18x	0.18x
EV / Revenue	0.4x	1.21x	0.98x	0.49x	0.43x	0.35x	0.32x	0.31x
EV / EBITDA	3.02x	-6.46x	497x	4.27x	3.12x	3.36x	2.76x	2.57x
EV / EBIT	7.16x	-3.01x	-6.99x	10.7x	5.71x	8.26x	5.54x	5.21x
EV / FCF	24.9x	-4.47x	-19.2x	5.61x	7.17x	26x	9x	10.8x
FCF Yield	4.01%	-22.4%	-5.21%	17.8%	13.9%	3.84%	11.1%	9.26%
Dividend per Share ²	-	-	-	-	0.3	0.2408	0.2813	0.3409
Rate of return	-	-	-	-	3.73%	3.92%	4.58%	5.55%
EPS ²	2.55	-12.51	-2.99	0.66	1.4	0.8008	1.237	1.37
Distribution rate	-	-	-	-	21.4%	30.1%	22.7%	24.9%
Net sales ¹	36,424	13,589	16,811	32,770	35,442	37,368	39,845	41,547
EBITDA ¹	4,802	-2,537	33	3,786	4,910	3,881	4,588	4,953
EBIT ¹	2,026	-5,451	-2,349	1,509	2,682	1,575	2,285	2,447
Net income ¹	1,213	-6,725	-2,191	791	1,673	963.2	1,480	1,683
Net Debt ¹	6,662	9,922	9,023	6,871	5,682	5,670	5,311	5,397
Reference price ²	16.410	10.815	6.180	7.765	8.048	6.142	6.142	6.142
Nbr of stocks (in thousands)	478,194	597,743	1,195,486	1,195,486	1,195,486	1,196,601	-	-
Announcement Date	19/03/20	04/03/21	03/03/22	03/03/23	07/03/24	-	-	-

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. ($)
LUFTHANSA	7.35x	0.34x	3.28x	+4.09%	7.83B
DELTA AIR LINES, INC.	7.84x	0.78x	5.19x	+0.88%	29.06B
INTERGLOBE AVIATION LIMITED	22.77x	2.46x	10.57x	+0.41%	22.79B
RYANAIR HOLDINGS PLC	11.19x	1.12x	5.57x	+2.43%	18.79B
SINGAPORE AIRLINES LIMITED	8.56x	1.41x	6.03x	+5.32%	17.88B
UNITED AIRLINES HOLDINGS, INC.	5.52x	0.6x	4.32x	-.--%	16.88B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	5.11x	0.62x	3.32x	+3.11%	12.91B
AIR CHINA LIMITED	17.01x	1.53x	8.62x	-.--%	12.45B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	22.56x	1.46x	7.89x	+0.29%	11.74B
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI	4.08x	0.9x	4.04x	-	11.62B
Average	11.20x	1.12x	5.88x	+1.84%	16.2B
Weighted average by Cap.	11.43x	1.19x	6.13x	+1.67%