Company Valuation: Singapore Airlines Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 35,453 36,954 26,484 20,189 20,796 20,890 - -
Change - 4.23% -28.33% -23.77% 3.01% 0.45% - -
Enterprise Value (EV) 1 37,386 35,965 28,663 24,846 23,509 23,865 25,051 25,826
Change - -3.8% -20.3% -13.32% -5.38% 1.51% 4.97% 3.09%
P/E -34x 16.3x 10.4x 7.96x 17.3x 28.5x 18.8x 14.2x
PBR 0.73x 0.86x 1.17x 1.29x 1.2x 1.26x 1.23x 1.19x
PEG - -0x 0.1x 0.2x -0.3x -0.7x 0.4x 0.4x
Capitalization / Revenue 4.66x 2.08x 1.39x 1.03x 1.01x 0.94x 0.93x 0.91x
EV / Revenue 4.91x 2.02x 1.51x 1.27x 1.15x 1.07x 1.12x 1.12x
EV / EBITDA 28.7x 7x 5.08x 6.07x 4.78x 5.71x 5.55x 5.34x
EV / EBIT -61.3x 13.4x 10.5x 14.5x 9.9x 14.7x 13.2x 12.8x
EV / FCF -5,192x 4.78x 7.5x 8.45x 9.5x 25.3x 52.4x 25.7x
FCF Yield -0.02% 20.9% 13.3% 11.8% 10.5% 3.96% 1.91% 3.88%
Dividend per Share 2 - 0.38 0.48 0.4 0.37 0.2588 0.3499 0.3502
Rate of return - 6.63% 7.5% 5.89% 5.61% 3.9% 5.28% 5.28%
EPS 2 -0.162 0.351 0.614 0.853 0.382 0.2324 0.3522 0.4658
Distribution rate - 108% 78.2% 46.9% 96.9% 111% 99.3% 75.2%
Net sales 1 7,615 17,775 19,013 19,540 20,522 22,271 22,349 23,063
EBITDA 1 1,301 5,137 5,648 4,090 4,916 4,178 4,515 4,837
EBIT 1 -609.7 2,692 2,728 1,709 2,374 1,619 1,902 2,025
Net income 1 -962 2,157 2,675 2,778 1,184 712.5 1,114 1,462
Net Debt 1 1,932 -988.3 2,179 4,657 2,714 2,975 4,161 4,935
Reference price 2 5.500 5.730 6.400 6.790 6.600 6.630 6.630 6.630
Nbr of stocks (in thousands) 6,446,082 6,449,164 4,138,150 2,973,273 3,150,884 3,150,884 - -
Announcement Date 18/05/22 16/05/23 15/05/24 15/05/25 14/05/26 - - -
1SGD in Million2SGD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
28.53x1.07x5.71x3.9% 16.34B
15.5x0.86x7.62x1.03% 50.24B
11.47x0.72x7.21x-.--% 31.82B
13.36x1.31x6.07x1.91% 26.44B
7.66x0.77x3.72x2.26% 23.25B
16.91x0.76x7.42x1.72% 20.42B
60.99x2.08x12.46x0.07% 18.53B
-9.79x1.59x11.06x-.--% 15.3B
9.27x1.1x4.64x3.54% 13.31B
-11.48x1.49x9.71x-.--% 11.07B
Average 14.24x 1.17x 7.56x 1.44% 22.67B
Weighted average by Cap. 15.27x 1.08x 7.38x 1.33%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Singapore Airlines Limited

Historical PBR trend

Valuation ratios - PBR - Singapore Airlines Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Singapore Airlines Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Singapore Airlines Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Singapore Airlines Limited
  1. Stock Market
  2. Stocks
  3. C6L Stock
  4. Valuation Singapore Airlines Limited