Valuation International Consolidated Airlines Group, S.A.

Stocks

Market Closed - London S.E. Other stock markets 11:35:28 2026-07-13 am EDT			5-day change	1st Jan Change
460.30 ^GBX	-2.25%		-4.99%	+11.10%

Jul. 13	FTSE 100 flat as oil price gains on US-Iran worry	AN
Jul. 13	UK's FTSE 100 Flat as US-Iran Tension Resurfaces	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,416	6,917	8,780	17,724	21,677	23,878	-	-
Change	-	-17.81%	26.93%	101.87%	22.31%	10.15%	-	-
Enterprise Value (EV) ¹	20,083	17,302	18,025	25,241	27,625	29,223	28,352	27,459
Change	-	-13.85%	4.18%	40.03%	9.45%	5.78%	-2.98%	-3.15%
P/E	-2.87x	22.9x	3.53x	6.58x	6.83x	9.32x	7.06x	6.2x
PBR	10x	3.43x	2.68x	2.87x	3.06x	2.81x	2.14x	1.73x
PEG	-	-0x	0x	0.68x	0.3x	-0.6x	0.2x	0.4x
Capitalization / Revenue	1x	0.3x	0.3x	0.55x	0.65x	0.69x	0.66x	0.64x
EV / Revenue	2.38x	0.75x	0.61x	0.79x	0.83x	0.85x	0.78x	0.73x
EV / EBITDA	-19.7x	5.24x	3.24x	3.71x	3.61x	4.05x	3.52x	3.2x
EV / EBIT	-6.76x	14.1x	5.14x	5.89x	5.5x	6.6x	5.55x	5.05x
EV / FCF	-22.7x	9.63x	7.51x	6.48x	10.3x	10.3x	11x	9.27x
FCF Yield	-4.41%	10.4%	13.3%	15.4%	9.69%	9.73%	9.09%	10.8%
Dividend per Share ²	-	-	-	0.09	0.098	0.1042	0.1269	0.1316
Rate of return	-	-	-	2.47%	2.06%	1.93%	2.35%	2.44%
EPS ²	-0.591	0.061	0.506	0.555	0.695	0.5797	0.7648	0.8712
Distribution rate	-	-	-	16.2%	14.1%	18%	16.6%	15.1%
Net sales ¹	8,455	23,066	29,453	32,100	33,213	34,526	36,132	37,466
EBITDA ¹	-1,017	3,303	5,570	6,807	7,652	7,208	8,048	8,569
EBIT ¹	-2,970	1,225	3,507	4,283	5,024	4,430	5,106	5,442
Net income ¹	-2,933	431	2,655	2,732	3,342	2,990	3,542	3,793
Net Debt ¹	11,667	10,385	9,245	7,517	5,948	5,346	4,474	3,582
Reference price ²	1.696	1.396	1.786	3.651	4.749	5.401	5.401	5.401
Nbr of stocks (in thousands)	4,961,189	4,954,313	4,915,537	4,854,924	4,564,456	4,420,692	-	-
Announcement Date	2/25/22	2/24/23	2/29/24	2/28/25	2/27/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	9.39x	0.86x	4.12x	1.89%	27.22B
DELTA AIR LINES, INC.	14.46x	0.97x	7.45x	0.88%	56.37B
UNITED AIRLINES HOLDINGS, INC.	11.14x	0.88x	6.92x	-.--%	39.32B
RYANAIR HOLDINGS PLC	14.02x	1.56x	6.86x	1.75%	31.42B
INTERGLOBE AVIATION LIMITED	-372.73x	2.74x	14.49x	0.19%	21.13B
SINGAPORE AIRLINES LIMITED	28.12x	1.26x	6.26x	3.41%	18.69B
LATAM AIRLINES GROUP S.A.	12.08x	1.26x	5.1x	2.89%	15.41B
AIR CHINA LIMITED	-13.78x	1.54x	10x	-.--%	13.28B
LUFTHANSA	9.08x	0.42x	4.18x	3.31%	12.47B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-121.49x	1.53x	8.67x	-.--%	11.94B
Average	-40.97x	1.30x	7.40x	1.43%	24.73B
Weighted average by Cap.	-27.23x	1.24x	7.32x	1.25%