Company Valuation: Alaska Air Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 6,431 6,529 5,446 5,003 8,220 6,037 - -
Change - 1.53% -16.58% -8.14% 64.29% -26.56% - -
Enterprise Value (EV) 1 6,580 7,499 6,904 7,030 10,649 9,706 9,135 8,183
Change - 13.97% -7.92% 1.82% 51.47% -8.85% -5.88% -10.42%
P/E ratio -4.91x 13.8x 95.4x 21.3x 21x 16.9x 7.51x 5.46x
PBR 2.15x 1.73x 1.44x 1.2x 1.82x 1.28x 1.07x 0.88x
PEG - -0x -1.1x 0x 0.3x -3.9x 0x 0.1x
Capitalization / Revenue 1.8x 1.06x 0.56x 0.48x 0.7x 0.43x 0.4x 0.37x
EV / Revenue 1.85x 1.21x 0.72x 0.67x 0.91x 0.68x 0.6x 0.51x
EV / EBITDA -6.8x 20.8x 4.82x 4.65x 6.45x 5.85x 4.44x 3.42x
EV / EBIT -3.9x -26.1x 9.51x 8.24x 12.4x 14.4x 7.92x 5.73x
EV / FCF -15x 10.2x -27.3x -15.8x 58.2x 22.9x 15.1x 8.6x
FCF Yield -6.69% 9.84% -3.66% -6.32% 1.72% 4.36% 6.62% 11.6%
Dividend per Share 2 0.375 - - - - - - -
Rate of return 0.72% - - - - - - -
EPS 2 -10.59 3.77 0.45 1.83 3.08 2.947 6.618 9.1
Distribution rate -3.54% - - - - - - -
Net sales 1 3,566 6,176 9,646 10,426 11,735 14,182 15,237 16,151
EBITDA 1 -967 361 1,432 1,512 1,651 1,658 2,059 2,394
EBIT 1 -1,686 -287 726 853 861 673 1,154 1,428
Net income 1 -1,307 478 58 235 395 367.1 818.3 1,085
Net Debt 1 149 970 1,458 2,027 2,429 3,669 3,098 2,146
Reference price 2 52.00 52.10 42.94 39.07 64.75 49.73 49.73 49.73
Nbr of stocks (in thousands) 123,664 125,311 126,838 128,053 126,945 121,393 - -
Announcement Date 1/26/21 1/27/22 1/26/23 1/25/24 1/22/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.99x0.67x5.72x-.--% 6.08B
9.12x0.82x6.07x1.09% 32.99B
12.64x1.61x6.92x1.8% 30.56B
8.14x0.79x5.8x-.--% 26.52B
31.96x3.08x13.84x0.22% 26.14B
6.53x0.79x3.67x2.63% 22.77B
23.45x1.78x8.23x0.01% 16.7B
15.53x1.36x6.55x3.72% 16.65B
21.79x1.69x8.15x0.12% 13.05B
10.26x1.22x4.64x1.35% 12.53B
Average 15.64x 1.38x 6.96x 1.09% 20.4B
Weighted average by Cap. 14.97x 1.42x 7.14x 1.16%
See all sector valuations

Year-on-year evolution of the PER

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. ALK Stock
  4. Valuation Alaska Air Group, Inc.