Valuation Lufthansa

Stocks

Market Closed - Xetra Other stock markets 16:37:01 09/06/2026 BST			After hours 19:56:13
8.092 ^EUR	-2.27%		8.125	+0.41%

04:02pm	Boeing jet deliveries jump to 60 in May, 33% higher than last year	RE
03:13pm	Airlines resume some Middle East flights but disruption continues	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,388	9,283	9,621	7,401	10,073	9,704	-	-
Change	-	25.65%	3.64%	-23.08%	36.11%	-3.66%	-	-
Enterprise Value (EV) ¹	16,411	16,154	15,303	13,145	16,479	16,274	16,268	16,155
Change	-	-1.57%	-5.27%	-14.11%	25.37%	-1.24%	-0.04%	-0.69%
P/E ratio	-2.07x	11.8x	5.75x	5.37x	7.51x	8.2x	6.06x	5.07x
PBR	1.66x	1.1x	1x	0.64x	0.86x	0.79x	0.71x	0.64x
PEG	-	-0x	0x	-0.3x	-2.88x	-0.84x	0.2x	0.3x
Capitalization / Revenue	0.44x	0.28x	0.27x	0.2x	0.25x	0.23x	0.22x	0.21x
EV / Revenue	0.98x	0.49x	0.43x	0.35x	0.42x	0.38x	0.37x	0.35x
EV / EBITDA	497x	4.27x	3.12x	3.3x	3.81x	3.79x	3.3x	2.96x
EV / EBIT	-6.99x	10.7x	5.71x	7.99x	8.41x	8.68x	6.83x	5.81x
EV / FCF	-19.2x	5.61x	7.17x	15.6x	13.1x	9.93x	9.92x	7.99x
FCF Yield	-5.21%	17.8%	13.9%	6.39%	7.62%	10.1%	10.1%	12.5%
Dividend per Share ²	-	-	0.3	0.3	0.33	0.3021	0.3707	0.4657
Rate of return	-	-	3.73%	4.86%	3.93%	3.65%	4.48%	5.62%
EPS ²	-2.99	0.66	1.4	1.15	1.12	1.01	1.366	1.633
Distribution rate	-	-	21.4%	26.1%	29.5%	29.9%	27.1%	28.5%
Net sales ¹	16,811	32,770	35,442	37,581	39,597	42,767	44,374	45,993
EBITDA ¹	33	3,786	4,910	3,982	4,329	4,294	4,930	5,465
EBIT ¹	-2,349	1,509	2,682	1,645	1,960	1,875	2,381	2,781
Net income ¹	-2,191	791	1,673	1,380	1,339	1,191	1,597	1,946
Net Debt ¹	9,023	6,871	5,682	5,744	6,406	6,570	6,563	6,451
Reference price ²	6.180	7.765	8.048	6.176	8.406	8.280	8.280	8.280
Nbr of stocks (in thousands)	1,195,486	1,195,486	1,195,486	1,198,299	1,198,293	1,199,265	-	-
Announcement Date	03/03/22	03/03/23	07/03/24	06/03/25	06/03/26	-	-	-

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.($)
LUFTHANSA	8.2x	0.39x	3.84x	3.65%	11.47B
DELTA AIR LINES, INC.	16.65x	0.94x	8.1x	0.99%	51.11B
UNITED AIRLINES HOLDINGS, INC.	10.75x	0.76x	6.71x	-.--%	34.18B
RYANAIR HOLDINGS PLC	11.54x	1.47x	6.06x	1.96%	28.78B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	8.56x	0.78x	3.78x	2.17%	24.74B
INTERGLOBE AVIATION LIMITED	-305.91x	2.31x	12.21x	0.23%	17.69B
SINGAPORE AIRLINES LIMITED	24.41x	1.14x	5.65x	3.88%	16.76B
AIR CHINA LIMITED	-20.1x	1.53x	9.77x	-.--%	14B
LATAM AIRLINES GROUP S.A.	8.67x	1.1x	4.51x	3.44%	13.69B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-100.56x	1.49x	8.54x	-.--%	12.06B
Average	-33.78x	1.19x	6.92x	1.63%	22.45B
Weighted average by Cap.	-20.14x	1.13x	6.98x	1.42%