Company Valuation: easyJet plc

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 2,279 5,010 2,241 3,227 3,916 3,894 - -
Change - 119.79% -55.28% 44% 21.38% -0.57% - -
Enterprise Value (EV) 1 3,404 5,920 2,911 3,186 3,735 3,443 3,524 4,079
Change - 73.89% -50.83% 9.45% 17.26% -7.81% 2.34% 15.76%
P/E ratio -1.89x -4.17x -13.2x 10x 8.72x 7.41x 6.89x 6.27x
PBR 1.08x 1.35x 0.88x 1.16x 1.33x 1.16x 1.03x 0.89x
PEG - 0.1x 0.2x -0x 0.2x 0.4x 0.92x 0.64x
Capitalization / Revenue 0.76x 3.44x 0.39x 0.39x 0.42x 0.38x 0.36x 0.34x
EV / Revenue 1.13x 4.06x 0.5x 0.39x 0.4x 0.34x 0.33x 0.35x
EV / EBITDA -12.4x -10.6x 5.12x 2.82x 2.73x 2.22x 2.15x 2.3x
EV / EBIT -4.38x -5.71x 970x 6.69x 6.26x 4.77x 4.57x 4.88x
EV / FCF -2.4x -5.04x 11.8x 4x 6.97x 8.24x 24.1x -13.2x
FCF Yield -41.7% -19.8% 8.45% 25% 14.3% 12.1% 4.15% -7.55%
Dividend per Share 2 - - - - 0.121 0.1451 0.1603 0.1659
Rate of return - - - - 2.33% 2.8% 3.09% 3.2%
EPS 2 -2.649 -1.59 -0.224 0.427 0.596 0.7002 0.7527 0.8266
Distribution rate - - - - 20.3% 20.7% 21.3% 20.1%
Net sales 1 3,009 1,458 5,769 8,171 9,309 10,129 10,811 11,607
EBITDA 1 -274 -556 569 1,130 1,367 1,552 1,640 1,776
EBIT 1 -777 -1,036 3 476 597 721.9 771.6 836.3
Net income 1 -1,079 -858 -169 324 452 526.5 570.6 628.7
Net Debt 1 1,125 910 670 -41 -181 -450.5 -370 185.4
Reference price 2 5.016 6.628 2.964 4.273 5.200 5.186 5.186 5.186
Nbr of stocks (in thousands) 454,434 755,890 755,946 755,110 753,144 750,859 - -
Announcement Date 11/17/20 11/30/21 11/29/22 11/28/23 11/27/24 - - -
1GBP in Million2GBP
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
7.44x0.34x2.23x2.79% 4.9B
8.62x0.91x5.52x1% 41.1B
10.58x0.9x6.27x-.--% 33.18B
14.32x1.5x7.46x1.91% 22.8B
7.88x0.88x4.38x1.88% 21.01B
24.34x2.37x10.68x0.4% 19.45B
110.86x1.78x9.15x0.03% 15.05B
8.3x1.19x5.41x4.79% 14.14B
168.95x1.6x8.56x-.--% 12.84B
4.34x0.93x4.09x0.67% 12.2B
Average 36.56x 1.24x 6.37x percentage-no-prefix 19.67B
Weighted average by Cap. 29.06x 1.24x 6.56x percentage-no-prefix
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. EZJ Stock
  4. Valuation easyJet plc