Valuation International Consolidated Airlines Group, S.A.

Equities

Market Closed - London S.E. Other stock markets 11:35:14 2025-07-18 am EDT			5-day change	1st Jan Change
380.40 ^GBX	-0.94%		+3.01%	+26.00%

Jul. 16	British Airways' Parent IAG Eyes Stake in Portugal's TAP	MT
Jul. 16	IAG says it would invest in Portugal's TAP, expand Lisbon hub	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	8,858	8,416	6,917	8,780	17,724	20,431	-	-
Change	-	-4.99%	-17.81%	26.93%	101.87%	15.27%	-	-
Enterprise Value (EV) ¹	18,620	20,083	17,302	18,025	25,241	27,330	25,824	24,151
Change	-	7.86%	-13.85%	4.18%	40.03%	8.28%	-5.51%	-6.48%
P/E ratio	-0.91x	-2.87x	22.9x	3.53x	6.58x	6.86x	6.33x	5.74x
PBR	6.76x	10x	3.43x	2.68x	2.87x	2.59x	1.94x	1.52x
PEG	-	0x	-0x	0x	0.68x	0.5x	0.75x	0.6x
Capitalization / Revenue	1.13x	1x	0.3x	0.3x	0.55x	0.61x	0.59x	0.56x
EV / Revenue	2.39x	2.38x	0.75x	0.61x	0.79x	0.82x	0.74x	0.66x
EV / EBITDA	-8.22x	-19.7x	5.24x	3.24x	3.71x	3.8x	3.37x	2.97x
EV / EBIT	-4.27x	-6.76x	14.1x	5.14x	5.89x	5.88x	5.24x	4.65x
EV / FCF	-3.56x	-22.7x	9.63x	7.51x	6.48x	12.1x	8.83x	8.17x
FCF Yield	-28.1%	-4.41%	10.4%	13.3%	15.4%	8.25%	11.3%	12.2%
Dividend per Share ²	-	-	-	-	0.09	0.1099	0.1262	0.1369
Rate of return	-	-	-	-	2.47%	2.51%	2.88%	3.12%
EPS ²	-1.962	-0.591	0.061	0.506	0.555	0.6394	0.6933	0.7646
Distribution rate	-	-	-	-	16.2%	17.2%	18.2%	17.9%
Net sales ¹	7,806	8,455	23,066	29,453	32,100	33,454	34,710	36,341
EBITDA ¹	-2,266	-1,017	3,303	5,570	6,807	7,197	7,663	8,131
EBIT ¹	-4,365	-2,970	1,225	3,507	4,283	4,649	4,926	5,193
Net income ¹	-6,923	-2,933	431	2,655	2,732	3,203	3,441	3,671
Net Debt ¹	9,762	11,667	10,385	9,245	7,517	6,899	5,393	3,720
Reference price ²	1.784	1.696	1.396	1.786	3.651	4.388	4.388	4.388
Nbr of stocks (in thousands)	4,966,379	4,961,189	4,954,313	4,915,537	4,854,924	4,655,954	-	-
Announcement Date	2/26/21	2/25/22	2/24/23	2/29/24	2/28/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	6.86x	0.82x	3.8x	2.51%	23.81B
DELTA AIR LINES, INC.	8.84x	0.87x	6.33x	1.05%	36.51B
UNITED AIRLINES HOLDINGS, INC.	9.55x	0.84x	6.16x	-.--%	29.86B
RYANAIR HOLDINGS PLC	11.86x	1.5x	6.47x	1.93%	28.59B
INTERGLOBE AVIATION LIMITED	32.44x	3.11x	13.92x	0.22%	26.3B
SINGAPORE AIRLINES LIMITED	16.16x	1.42x	6.83x	3.57%	17.51B
AIR CHINA LIMITED	24.94x	1.74x	8.3x	0.01%	16.26B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	20.9x	1.66x	8.12x	0.13%	12.87B
LATAM AIRLINES GROUP S.A.	10.3x	1.23x	4.65x	1.35%	12.58B
CHINA EASTERN AIRLINES CORPORATION LIMITED	41.77x	1.8x	7.43x	-.--%	10.91B
Average	18.36x	1.50x	7.20x	1.08%	21.52B
Weighted average by Cap.	16.29x	1.44x	7.23x	1.12%