Valuation Ryanair Holdings plc

Equities

Real-time Euronext Dublin Other stock markets 14:51:31 11/02/2026 GMT			5-day change	1st Jan Change
27.16 ^EUR	-0.98%		-5.96%	-8.22%

12:18pm	Ryanair Faces Criminal Liability Warning From Spanish Court in eDreams Dispute, eDreams Says	MT
10:38am	Ryanair adds ninth based aircraft in Malta for summer 2026	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	28,800	-	-
Change	-	-17.36%	9.9%	41.48%	-17.2%	45.1%	-	-
Enterprise Value (EV) ¹	20,934	16,869	16,385	22,599	18,545	26,621	25,286	24,433
Change	-	-19.42%	-2.87%	37.93%	-17.94%	43.55%	-5.01%	-3.37%
P/E ratio	-18.1x	-63.8x	12.9x	12.6x	12.8x	13.3x	11.2x	10.4x
PBR	4.02x	2.78x	3x	3.15x	2.82x	3.53x	2.84x	2.4x
PEG	-	0.8x	-0x	0.3x	-1x	0.3x	0.6x	1.33x
Capitalization / Revenue	11.4x	3.21x	1.57x	1.78x	1.42x	1.86x	1.77x	1.65x
EV / Revenue	12.8x	3.51x	1.52x	1.68x	1.33x	1.72x	1.55x	1.4x
EV / EBITDA	-78x	44.4x	6.56x	7.24x	6.69x	7.06x	5.99x	5.44x
EV / EBIT	-24.9x	-49.7x	10.4x	11x	11.9x	10.9x	9x	8.2x
EV / FCF	-7.63x	22.2x	8.29x	29.5x	9.95x	13.4x	11.1x	12.2x
FCF Yield	-13.1%	4.5%	12.1%	3.39%	10%	7.44%	9.02%	8.16%
Dividend per Share ²	-	-	-	0.353	0.4	0.4651	0.5695	0.6391
Rate of return	-	-	-	1.68%	2.15%	1.7%	2.08%	2.33%
EPS ²	-0.9142	-0.213	1.153	1.674	1.455	2.069	2.452	2.644
Distribution rate	-	-	-	21.1%	27.5%	22.5%	23.2%	24.2%
Net sales ¹	1,636	4,801	10,775	13,444	13,948	15,466	16,269	17,459
EBITDA ¹	-268.4	379.8	2,496	3,120	2,772	3,772	4,221	4,488
EBIT ¹	-839.4	-339.6	1,573	2,061	1,558	2,440	2,809	2,981
Net income ¹	-1,015	-240.8	1,314	1,917	1,612	2,167	2,554	2,726
Net Debt ¹	2,276	1,452	-558.8	-1,373	-1,304	-2,180	-3,514	-4,367
Reference price ²	16.54	13.59	14.88	21.03	18.62	27.43	27.43	27.43
Nbr of stocks (in thousands)	1,127,657	1,134,481	1,138,665	1,139,908	1,065,713	1,049,961	-	-
Announcement Date	17/05/21	16/05/22	22/05/23	20/05/24	19/05/25	-	-	-

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	13.26x	1.72x	7.06x	1.7%	34.27B
DELTA AIR LINES, INC.	10.15x	1.03x	7.5x	0.93%	48.3B
UNITED AIRLINES HOLDINGS, INC.	11.64x	0.95x	6.95x	-.--%	37.67B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.39x	0.89x	3.94x	2.13%	27.23B
AIR CHINA LIMITED	1921.24x	1.95x	10.09x	-.--%	21.11B
INTERGLOBE AVIATION LIMITED	62.98x	2.54x	12.34x	0.2%	21.17B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	119.43x	1.95x	9.63x	0.06%	19.68B
CHINA EASTERN AIRLINES CORPORATION LIMITED	148.43x	2.24x	10.27x	-.--%	19.64B
LATAM AIRLINES GROUP S.A.	11.8x	1.46x	5.17x	2.8%	18.02B
SINGAPORE AIRLINES LIMITED	24.64x	1.39x	6.67x	3.13%	16.92B
Average	233.10x	1.61x	7.96x	1.09%	26.4B
Weighted average by Cap.	187.00x	1.50x	7.74x	1.02%