|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 375.40 GBX | -1.73% |
|
-5.30% | -26.48% |
| Apr. 21 | EASYJET : Bernstein remains Neutral | ZD |
| Apr. 21 | AlphaValue/Baader Europe Adjusts EasyJet Rating, Forecasts After Fiscal H1 Trading Update | MT |
Company Valuation: easyJet plc
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,010 | 2,241 | 3,227 | 3,916 | 3,484 | 2,806 | - | - |
| Change | - | -55.28% | 44% | 21.38% | -11.04% | -19.45% | - | - |
| Enterprise Value (EV) 1 | 5,920 | 2,911 | 3,186 | 3,735 | 2,882 | 2,537 | 3,493 | 5,000 |
| Change | - | -50.83% | 9.45% | 17.26% | -22.85% | -11.96% | 37.66% | 43.16% |
| P/E ratio | -4.17x | -13.2x | 10x | 8.72x | 7.17x | 8.88x | 6.05x | 5.13x |
| PBR | 1.35x | 0.88x | 1.16x | 1.33x | 1x | 0.78x | 0.72x | 0.68x |
| PEG | - | 0.2x | -0x | 0.2x | 0.84x | -0.3x | 0.1x | 0.3x |
| Capitalization / Revenue | 3.44x | 0.39x | 0.39x | 0.42x | 0.34x | 0.26x | 0.24x | 0.22x |
| EV / Revenue | 4.06x | 0.5x | 0.39x | 0.4x | 0.29x | 0.23x | 0.29x | 0.39x |
| EV / EBITDA | -10.6x | 5.12x | 2.82x | 2.73x | 1.99x | 2.08x | 2.41x | 2.97x |
| EV / EBIT | -5.71x | 970x | 6.69x | 6.26x | 4.1x | 6.68x | 5.98x | 6.73x |
| EV / FCF | -5.04x | 11.8x | 4x | 6.97x | 4.62x | 121x | -5.93x | -4.62x |
| FCF Yield | -19.8% | 8.45% | 25% | 14.3% | 21.7% | 0.83% | -16.9% | -21.7% |
| Dividend per Share 2 | - | - | - | 0.121 | 0.132 | 0.0781 | 0.1177 | 0.1376 |
| Rate of return | - | - | - | 2.33% | 2.84% | 2.08% | 3.13% | 3.67% |
| EPS 2 | -1.59 | -0.224 | 0.427 | 0.596 | 0.647 | 0.4228 | 0.6208 | 0.7311 |
| Distribution rate | - | - | - | 20.3% | 20.4% | 18.5% | 19% | 18.8% |
| Net sales 1 | 1,458 | 5,769 | 8,171 | 9,309 | 10,106 | 10,926 | 11,855 | 12,784 |
| EBITDA 1 | -556 | 569 | 1,130 | 1,367 | 1,446 | 1,218 | 1,449 | 1,684 |
| EBIT 1 | -1,036 | 3 | 476 | 597 | 703 | 379.8 | 583.6 | 742.4 |
| Net income 1 | -858 | -169 | 324 | 452 | 494 | 285.6 | 448.5 | 548.8 |
| Net Debt 1 | 910 | 670 | -41 | -181 | -602 | -269 | 686.4 | 2,194 |
| Reference price 2 | 6.628 | 2.964 | 4.273 | 5.200 | 4.640 | 3.754 | 3.754 | 3.754 |
| Nbr of stocks (in thousands) | 755,890 | 755,946 | 755,110 | 753,144 | 750,859 | 747,526 | - | - |
| Announcement Date | 11/30/21 | 11/29/22 | 11/28/23 | 11/27/24 | 11/25/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.88x | 0.23x | 2.08x | 2.08% | 3.79B | |
| 14.91x | 0.87x | 7.39x | 1.1% | 45.88B | |
| 9.29x | 0.77x | 6.42x | -.--% | 31.53B | |
| 11.87x | 1.51x | 6.24x | 1.91% | 30.07B | |
| 6.8x | 0.73x | 3.37x | 2.4% | 23.87B | |
| 448.65x | 2.44x | 12.96x | 0.21% | 19.4B | |
| 18.85x | 1.28x | 5.76x | 4.11% | 16.16B | |
| -17.2x | 1.76x | 10.6x | -.--% | 14.29B | |
| 90.12x | 1.72x | 8.28x | 0.09% | 13.96B | |
| 7.45x | 0.36x | 3.6x | 4.02% | 10.86B | |
| Average | 59.96x | 1.17x | 6.67x | 1.59% | 20.98B | |
| Weighted average by Cap. | 55.43x | 1.19x | 7.00x | 1.38% |
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
- EZJ Stock
- Valuation easyJet plc
Select your edition
All financial news and data tailored to specific country editions
