Company Valuation: Tigerair Taiwan Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Capitalization 1 15,086 35,797 29,640 24,355 -
Change - 137.28% -17.2% -17.83% -
Enterprise Value (EV) 1 15,086 24,387 18,867 11,747 9,474
Change - 61.65% -22.63% -37.74% -19.35%
P/E ratio 7.89x - - - -
PBR - 4.6x 4.06x 2.88x 2.51x
PEG - - - - -
Capitalization / Revenue - 2.18x 1.75x 1.3x 1.31x
EV / Revenue - 1.48x 1.12x 0.63x 0.51x
EV / EBITDA - 4.45x 3.57x 2.34x 1.83x
EV / EBIT - 6.64x 5.88x 4.16x 2.91x
EV / FCF - 3.59x 4.49x 2.89x 2.17x
FCF Yield - 27.8% 22.3% 34.6% 46.2%
Dividend per Share 2 - 6.05 - 2.5 3
Rate of return - 7.77% - 4.72% 5.66%
EPS 2 4.26 - - - -
Distribution rate - - - - -
Net sales 1 - 16,423 16,899 18,778 18,552
EBITDA 1 - 5,484 5,290 5,018 5,183
EBIT 1 - 3,675 3,208 2,825 3,252
Net income 1,827 - - - -
Net Debt 1 - -11,410 -10,772 -12,608 -14,881
Reference price 2 33.60 77.90 64.50 53.00 53.00
Nbr of stocks (in thousands) 449,000 459,530 459,530 459,530 -
Announcement Date 11/03/24 17/03/25 16/03/26 - -
1TWD in Million2TWD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.61x2.3x4.76% 765M
15.12x0.87x7.48x1.09% 46.43B
9.76x0.72x6.3x-.--% 31.06B
11.1x1.4x5.8x2.04% 28.07B
7.38x0.74x3.57x2.33% 23.63B
-301.65x2.27x11.96x0.23% 17.19B
-12.64x1.59x10.4x-.--% 16.28B
17.99x1.25x5.59x4.38% 15.55B
563.75x1.74x9.73x-.--% 13.97B
-883.65x1.6x9.88x0.44% 13.69B
Average -63.65x 1.28x 7.30x 1.53% 20.66B
Weighted average by Cap. -38.07x 1.21x 7.38x 1.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. 6757 Stock
  4. Valuation Tigerair Taiwan Co., Ltd.