|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.74 EUR | -0.47% |
|
-2.65% | +1.47% |
| Feb. 13 | Air France-KLM CEO Says EU Climate Rules to Affect Asia Routes' Profitability | MT |
| Feb. 12 | KLM - Skynrg secures financing for SAF project in Delfzijl | RE |
Company Valuation: Air France-KLM
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,188 | 2,483 | 3,163 | 3,570 | 2,134 | 3,082 | 3,082 | - |
| Change | - | 13.46% | 27.38% | 12.87% | -40.23% | 44.45% | 0% | - |
| Enterprise Value (EV) 1 | 13,237 | 10,699 | 9,500 | 8,611 | 9,466 | 12,174 | 12,324 | 12,046 |
| Change | - | -19.18% | -11.21% | -9.36% | 9.93% | 28.61% | 1.24% | -2.26% |
| P/E ratio | -0.31x | -0.65x | 3.97x | 3.32x | 8.74x | 3.14x | 2.79x | 2.39x |
| PBR | -0.4x | -0.65x | -0.8x | -1.74x | -1.21x | -4.33x | 4.85x | 1.58x |
| PEG | - | 0x | -0x | 0.1x | -0.1x | 0x | 0.2x | 0.1x |
| Capitalization / Revenue | 0.2x | 0.17x | 0.12x | 0.12x | 0.07x | 0.09x | 0.09x | 0.08x |
| EV / Revenue | 1.19x | 0.75x | 0.36x | 0.29x | 0.3x | 0.37x | 0.36x | 0.33x |
| EV / EBITDA | -7.84x | 14.4x | 2.63x | 2.05x | 2.23x | 2.52x | 2.34x | 2.11x |
| EV / EBIT | -2.91x | -6.58x | 7.96x | 5.03x | 5.91x | 6.38x | 5.56x | 4.87x |
| EV / FCF | -2.69x | 46.3x | 5.04x | -20.2x | 34.9x | 12.6x | 11.9x | 10.2x |
| FCF Yield | -37.2% | 2.16% | 19.8% | -4.95% | 2.86% | 7.91% | 8.41% | 9.83% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -165.6 | -59.5 | 3.1 | 4.1 | 0.93 | 3.732 | 4.204 | 4.917 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 11,088 | 14,315 | 26,393 | 30,019 | 31,459 | 32,909 | 34,397 | 36,279 |
| EBITDA 1 | -1,689 | 745 | 3,615 | 4,208 | 4,244 | 4,831 | 5,256 | 5,700 |
| EBIT 1 | -4,548 | -1,626 | 1,193 | 1,712 | 1,601 | 1,908 | 2,217 | 2,471 |
| Net income 1 | -7,078 | -3,292 | 728 | 934 | 317 | 1,066 | 1,164 | 1,340 |
| Net Debt 1 | 11,049 | 8,216 | 6,337 | 5,041 | 7,332 | 9,092 | 9,243 | 8,964 |
| Reference price 2 | 51.20 | 38.71 | 12.31 | 13.59 | 8.12 | 11.74 | 11.74 | 11.74 |
| Nbr of stocks (in thousands) | 42,743 | 64,143 | 256,933 | 262,649 | 262,626 | 262,626 | 262,626 | - |
| Announcement Date | 2/18/21 | 2/17/22 | 2/17/23 | 2/29/24 | 3/6/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.14x | 0.37x | 2.52x | -.--% | 3.66B | |
| 9.4x | 0.89x | 5.99x | 1.11% | 44.82B | |
| 8.25x | 0.84x | 5.69x | -.--% | 35.35B | |
| 12.94x | 1.68x | 6.88x | 1.74% | 33.38B | |
| 7.35x | 0.89x | 3.92x | 2.14% | 27B | |
| 62.59x | 2.52x | 12.27x | 0.2% | 21.04B | |
| 1833.85x | 1.91x | 9.85x | -.--% | 19.99B | |
| 111.78x | 1.91x | 9.14x | 0.07% | 18.53B | |
| 139.27x | 2.18x | 10.01x | -.--% | 18.49B | |
| 11.14x | 1.41x | 4.96x | 2.97% | 17.01B | |
| Average | 219.97x | 1.46x | 7.12x | 0.82% | 23.93B | |
| Weighted average by Cap. | 184.62x | 1.43x | 7.14x | 0.93% |
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
- AF Stock
- Valuation Air France-KLM
Select your edition
All financial news and data tailored to specific country editions
