|
Market Closed -
NSE India S.E.
07:05:09 2026-10-01 am EDT
|
5-day change | 1st Jan Change | ||
| 4,929.90 INR | -1.09% |
|
-0.20% | -2.56% |
| Sep. 09 | Interglobe Aviation Ltd Appoints Mayank Kumar as Head of Content & Creative | CI |
| Aug. 24 | IndiGo to Launch Gaya-Bangkok Flights From Oct. 26 | MT |
Company Valuation: InterGlobe Aviation Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 775,961 | 736,646 | 1,369,703 | 1,976,687 | 1,524,608 | 1,906,228 | - | - |
| Change | - | -5.07% | 85.94% | 44.32% | -22.87% | 25.03% | - | - |
| Enterprise Value (EV) 1 | 962,473 | 951,211 | 1,559,586 | 2,207,408 | 1,804,669 | 2,280,785 | 2,412,926 | 2,766,564 |
| Change | - | -1.17% | 63.96% | 41.54% | -18.24% | 26.38% | 5.79% | 14.66% |
| P/E | -12.6x | -241x | 16.8x | 27.3x | -63.7x | 67.5x | 23.9x | 19.4x |
| PBR | -13x | -11.8x | 68.6x | 21.1x | 21.9x | 18.5x | 10.4x | 6.84x |
| PEG | - | 2.5x | -0x | -2.4x | 0x | -0x | 0x | 0.8x |
| Capitalization / Revenue | 2.99x | 1.35x | 1.99x | 2.45x | 1.79x | 1.89x | 1.68x | 1.45x |
| EV / Revenue | 3.71x | 1.75x | 2.26x | 2.73x | 2.12x | 2.26x | 2.13x | 2.11x |
| EV / EBITDA | 112x | 14.6x | 9.56x | 12.2x | 15.1x | 13.4x | 9.38x | 8.91x |
| EV / EBIT | -21.3x | 68.3x | 15.8x | 23.5x | 154x | 43.7x | 22.2x | 20.3x |
| EV / FCF | 55.2x | 7.82x | 7.75x | 9.79x | 8.29x | 11.6x | 10.3x | 10.4x |
| FCF Yield | 1.81% | 12.8% | 12.9% | 10.2% | 12.1% | 8.6% | 9.71% | 9.63% |
| Dividend per Share 2 | - | - | - | 10 | - | 3.286 | 8.499 | 11.84 |
| Rate of return | - | - | - | 0.2% | - | 0.07% | 0.17% | 0.24% |
| EPS 2 | -160 | -7.93 | 211.6 | 187.7 | -61.88 | 73.05 | 206.1 | 254.3 |
| Distribution rate | - | - | - | 5.33% | - | 4.5% | 4.12% | 4.66% |
| Net sales 1 | 259,309 | 544,465 | 689,043 | 808,029 | 849,619 | 1,009,605 | 1,135,066 | 1,312,376 |
| EBITDA 1 | 8,590 | 64,954 | 163,176 | 180,583 | 119,834 | 170,439 | 257,370 | 310,455 |
| EBIT 1 | -45,213 | 13,924 | 98,918 | 93,781 | 11,752 | 52,174 | 108,751 | 136,374 |
| Net income 1 | -61,618 | -3,058 | 81,725 | 72,584 | -23,919 | 29,181 | 80,249 | 96,627 |
| Net Debt 1 | 186,512 | 214,565 | 189,883 | 230,721 | 280,061 | 374,557 | 506,698 | 860,336 |
| Reference price 2 | 2,014.15 | 1,910.65 | 3,548.65 | 5,115.35 | 3,943.50 | 4,929.90 | 4,929.90 | 4,929.90 |
| Nbr of stocks (in thousands) | 385,255 | 385,547 | 385,979 | 386,423 | 386,613 | 386,667 | - | - |
| Announcement Date | 5/25/22 | 5/18/23 | 5/23/24 | 5/21/25 | 5/29/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 67.48x | 2.26x | 13.38x | 0.07% | 19.83B | |
| 13.71x | 0.93x | 7.59x | 0.9% | 55B | |
| 10.73x | 0.8x | 7x | -.--% | 36.52B | |
| 13.97x | 1.4x | 6.4x | 1.82% | 28.06B | |
| 8.51x | 0.83x | 3.95x | 2.1% | 25.71B | |
| 14.45x | 0.75x | 6.86x | 1.7% | 20.78B | |
| 28.31x | 1.08x | 5.76x | 3.73% | 16.41B | |
| -10.61x | 1.61x | 11.3x | -.--% | 16.07B | |
| 9.52x | 1.1x | 4.55x | 3.45% | 13.66B | |
| -12.04x | 1.52x | 9.84x | -.--% | 11.61B | |
| Average | 14.40x | 1.23x | 7.66x | 1.38% | 24.37B | |
| Weighted average by Cap. | 15.10x | 1.14x | 7.45x | 1.23% |
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
- Stocks
- INDIGO Stock
- Valuation InterGlobe Aviation Limited
Select your edition
All financial news and data tailored to specific country editions
