Valuation International Consolidated Airlines Group, S.A.

Equities

Market Closed - London S.E. Other stock markets 11:35:21 2024-09-18 am EDT			5-day change	1st Jan Change
206.30 ^GBX	-0.05%		+6.61%	+33.10%

Sep. 17	Airlines fly and Fed backed to deliver bumper cut	AN
Sep. 13	IAG's British Airways to Boost Flights to North America in Summer 2025	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	14,637	8,858	8,416	6,917	8,780	12,009	-	-
Change	-	-39.48%	-4.99%	-17.81%	26.93%	36.78%	-	-
Enterprise Value (EV) ¹	22,208	18,620	20,083	17,302	18,025	19,893	19,231	18,359
Change	-	-16.16%	7.86%	-13.85%	4.18%	10.37%	-3.33%	-4.54%
P/E ratio	8.54x	-0.91x	-2.87x	22.9x	3.53x	5.29x	5.06x	4.85x
PBR	2.15x	6.76x	10x	3.43x	-	2.21x	1.62x	1.26x
PEG	-	0x	0x	-0x	0x	-0.63x	1.13x	1.12x
Capitalization / Revenue	0.57x	1.13x	1x	0.3x	0.3x	0.38x	0.37x	0.35x
EV / Revenue	0.87x	2.39x	2.38x	0.75x	0.61x	0.63x	0.59x	0.54x
EV / EBITDA	4.12x	-8.22x	-19.7x	5.24x	3.24x	3.36x	3.06x	2.78x
EV / EBIT	6.76x	-4.27x	-6.76x	14.1x	5.14x	5.43x	4.93x	4.48x
EV / FCF	41.4x	-3.56x	-22.7x	9.63x	-	10.8x	15.9x	12.9x
FCF Yield	2.42%	-28.1%	-4.41%	10.4%	-	9.3%	6.28%	7.76%
Dividend per Share ²	0.145	-	-	-	-	0.0737	0.1017	0.1078
Rate of return	1.97%	-	-	-	-	3.01%	4.15%	4.4%
EPS ²	0.864	-1.962	-0.591	0.061	0.506	0.4632	0.484	0.505
Distribution rate	16.8%	-	-	-	-	15.9%	21%	21.4%
Net sales ¹	25,506	7,806	8,455	23,066	29,453	31,559	32,753	33,930
EBITDA ¹	5,396	-2,266	-1,017	3,303	5,570	5,918	6,282	6,607
EBIT ¹	3,285	-4,365	-2,970	1,225	3,507	3,667	3,902	4,100
Net income ¹	1,715	-6,923	-2,933	431	2,655	2,554	2,695	2,937
Net Debt ¹	7,571	9,762	11,667	10,385	9,245	7,884	7,222	6,349
Reference price ²	7.376	1.784	1.696	1.396	1.786	2.451	2.451	2.451
Nbr of stocks (in thousands)	1,984,330	4,966,379	4,961,189	4,954,313	4,915,537	4,900,515	-	-
Announcement Date	2/28/20	2/26/21	2/25/22	2/24/23	2/29/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	5.28x	0.63x	3.37x	+3.01%	13.32B
DELTA AIR LINES, INC.	7.99x	0.79x	5.28x	+0.85%	29.93B
INTERGLOBE AVIATION LIMITED	22.71x	2.46x	10.54x	+0.41%	22.75B
RYANAIR HOLDINGS PLC	11.88x	1.2x	5.94x	+2.29%	19.91B
SINGAPORE AIRLINES LIMITED	8.61x	1.42x	6.06x	+5.28%	17.98B
UNITED AIRLINES HOLDINGS, INC.	5.66x	0.61x	4.38x	-.--%	17.31B
AIR CHINA LIMITED	17.18x	1.53x	8.63x	-.--%	12.47B
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI	4.14x	0.91x	4.08x	-	11.76B
ANA HOLDINGS INC.	11.72x	0.74x	4.85x	+1.89%	10.05B
CHINA EASTERN AIRLINES CORPORATION LIMITED	75.84x	1.64x	7.58x	-.--%	9.89B
Average	17.10x	1.19x	6.07x	+1.53%	16.54B
Weighted average by Cap.	14.79x	1.22x	6.20x	+1.53%