|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 920.00 GBX | +1.66% |
|
-0.81% | -27.90% |
| 03-13 | Airlines cancel more flights as Middle East conflict escalates | RE |
| 03-13 | RBC raises Admiral; UBS ups Rentokil Initial | AN |
Company Valuation: Wizz Air Holdings Plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,847 | 3,527 | 3,496 | 2,596 | 1,832 | 1,101 | - | - |
| Change | - | -27.22% | -0.88% | -25.75% | -29.44% | -39.87% | - | - |
| Enterprise Value (EV) 1 | 6,537 | 6,276 | 7,389 | 7,386 | 6,788 | 6,327 | 6,195 | 5,848 |
| Change | - | -3.99% | 17.74% | -0.04% | -8.1% | -6.78% | -2.1% | -5.6% |
| P/E ratio | -8.41x | -5.41x | -6.68x | 8.48x | 9.95x | -57.1x | 17.8x | 4.82x |
| PBR | 5.36x | 12.9x | -9.44x | 14.2x | 6.17x | 3.59x | 2.92x | 1.92x |
| PEG | - | 0.91x | 0.3x | -0x | -0.2x | 1x | -0x | 0x |
| Capitalization / Revenue | 6.56x | 2.12x | 0.9x | 0.51x | 0.35x | 0.19x | 0.16x | 0.15x |
| EV / Revenue | 8.85x | 3.77x | 1.9x | 1.46x | 1.29x | 1.1x | 0.92x | 0.77x |
| EV / EBITDA | -35.8x | -330x | 55x | 6.19x | 5.98x | 5.04x | 3.96x | 3.23x |
| EV / EBIT | -12.4x | -13.5x | -15.8x | 16.9x | 40.5x | 58.7x | 22.4x | 10.8x |
| EV / FCF | -10.2x | -36.1x | -33.9x | 21.8x | 16.2x | 8.59x | 6.48x | 6.7x |
| FCF Yield | -9.79% | -2.77% | -2.95% | 4.58% | 6.19% | 11.6% | 15.4% | 14.9% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -6.73 | -6.33 | -5.07 | 2.96 | 1.78 | -0.1864 | 0.5992 | 2.208 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 739 | 1,663 | 3,896 | 5,073 | 5,268 | 5,768 | 6,765 | 7,585 |
| EBITDA 1 | -182.8 | -19 | 134.3 | 1,193 | 1,134 | 1,256 | 1,565 | 1,812 |
| EBIT 1 | -528.1 | -465.3 | -466.8 | 437.9 | 167.5 | 107.8 | 276.3 | 539.5 |
| Net income 1 | -572.1 | -631.8 | -523 | 376.6 | 225.8 | -48.28 | 79.91 | 285.2 |
| Net Debt 1 | 1,690 | 2,748 | 3,893 | 4,790 | 4,956 | 5,226 | 5,093 | 4,747 |
| Reference price 2 | 56.60 | 34.22 | 33.85 | 25.11 | 17.72 | 10.65 | 10.65 | 10.65 |
| Nbr of stocks (in thousands) | 85,635 | 103,073 | 103,276 | 103,361 | 103,392 | 103,461 | - | - |
| Announcement Date | 02/06/21 | 08/06/22 | 08/06/23 | 23/05/24 | 05/06/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -57.1x | 1.1x | 5.04x | -.--% | 1.26B | |
| 8.4x | 0.8x | 5.7x | 1.32% | 38.18B | |
| 12.39x | 1.59x | 6.55x | 1.84% | 30.76B | |
| 6.88x | 0.72x | 5.15x | -.--% | 28.01B | |
| 5.79x | 0.69x | 3.04x | 3.16% | 21.31B | |
| 50.96x | 2.18x | 10.68x | 0.24% | 17.38B | |
| 1372.4x | 1.77x | 9.15x | -.--% | 16.8B | |
| 18.77x | 1.28x | 5.82x | 4.17% | 16.06B | |
| 92.51x | 1.77x | 8.73x | 0.08% | 15.05B | |
| 114.61x | 1.99x | 9.06x | -.--% | 14.24B | |
| Average | 162.56x | 1.39x | 6.89x | 1.08% | 19.91B | |
| Weighted average by Cap. | 141.73x | 1.30x | 6.67x | 1.24% |
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
- Stock Market
- Equities
- WIZZ Stock
- Valuation Wizz Air Holdings Plc
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition