Valuation Ryanair Holdings plc

Equities

Real-time Euronext Dublin Other stock markets 14:48:26 08/06/2026 BST			5-day change	1st Jan Change
23.74 ^EUR	-0.59%		-2.87%	-19.80%

12:42pm	Berlin Airport hit by low capacity utilization - Net losses expected until 'late 2020s'	RE
12:03pm	Airlines warn EU of higher ticket prices due to carbon levies	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	18,657	15,418	16,943	23,972	19,849	25,071	-	-
Change	-	-17.36%	9.9%	41.48%	-17.2%	26.31%	-	-
Enterprise Value (EV) ¹	20,934	16,869	16,385	22,599	18,545	22,976	22,079	21,564
Change	-	-19.42%	-2.87%	37.93%	-17.94%	23.89%	-3.34%	-2.33%
P/E ratio	-18.1x	-63.8x	12.9x	12.6x	12.8x	11.7x	12.6x	11.8x
PBR	4.02x	2.78x	3x	3.15x	2.82x	2.47x	2.17x	1.94x
PEG	-	0.8x	-0x	0.3x	-1x	0.3x	-1.65x	1.7x
Capitalization / Revenue	11.4x	3.21x	1.57x	1.78x	1.42x	1.61x	1.55x	1.44x
EV / Revenue	12.8x	3.51x	1.52x	1.68x	1.33x	1.48x	1.37x	1.24x
EV / EBITDA	-78x	44.4x	6.56x	7.24x	6.69x	6.13x	6.13x	5.58x
EV / EBIT	-24.9x	-49.7x	10.4x	11x	11.9x	9.34x	10.2x	9.19x
EV / FCF	-7.63x	22.2x	8.29x	29.5x	9.95x	12.7x	14.7x	14.9x
FCF Yield	-13.1%	4.5%	12.1%	3.39%	10%	7.85%	6.8%	6.72%
Dividend per Share ²	-	-	-	0.353	0.4	0.388	0.4636	0.4996
Rate of return	-	-	-	1.68%	2.15%	1.63%	1.94%	2.09%
EPS ²	-0.9142	-0.213	1.153	1.674	1.455	2.042	1.899	2.031
Distribution rate	-	-	-	21.1%	27.5%	19%	24.4%	24.6%
Net sales ¹	1,636	4,801	10,775	13,444	13,948	15,544	16,158	17,408
EBITDA ¹	-268.4	379.8	2,496	3,120	2,772	3,748	3,604	3,864
EBIT ¹	-839.4	-339.6	1,573	2,061	1,558	2,459	2,162	2,347
Net income ¹	-1,015	-240.8	1,314	1,917	1,612	2,174	2,000	2,174
Net Debt ¹	2,276	1,452	-558.8	-1,373	-1,304	-2,086	-2,992	-3,507
Reference price ²	16.54	13.59	14.88	21.03	18.62	23.88	23.88	23.88
Nbr of stocks (in thousands)	1,127,657	1,134,481	1,138,665	1,139,908	1,065,713	1,049,859	-	-
Announcement Date	17/05/21	16/05/22	22/05/23	20/05/24	19/05/25	18/05/26	-	-

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.($)
RYANAIR HOLDINGS PLC	11.61x	1.48x	6.1x	1.95%	28.95B
DELTA AIR LINES, INC.	16.91x	0.95x	8.19x	0.97%	51.9B
UNITED AIRLINES HOLDINGS, INC.	10.79x	0.77x	6.73x	-.--%	34.32B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	8.69x	0.79x	3.82x	2.14%	25.12B
INTERGLOBE AVIATION LIMITED	-314.44x	2.37x	12.5x	0.22%	18.18B
SINGAPORE AIRLINES LIMITED	24.8x	1.16x	5.73x	3.81%	17.03B
AIR CHINA LIMITED	-20.89x	1.55x	9.92x	-.--%	14.69B
LATAM AIRLINES GROUP S.A.	8.79x	1.11x	4.55x	3.39%	13.88B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-104.15x	1.5x	8.63x	-.--%	12.52B
CHINA EASTERN AIRLINES CORPORATION LIMITED	127.99x	1.67x	9x	-.--%	12.16B
Average	-22.99x	1.33x	7.52x	1.25%	22.87B
Weighted average by Cap.	-14.98x	1.22x	7.34x	1.21%