Company Valuation: LATAM Airlines Group S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 231.7 3,925 6,584 8,346 15,573 13,770 - -
Change - 1,594.29% 67.74% 26.76% 86.6% -11.58% - -
Enterprise Value (EV) 1 5,032 8,987 11,036 13,539 21,512 19,517 18,553 19,472
Change - 78.58% 22.8% 22.67% 58.89% -9.27% -4.94% 4.95%
P/E ratio -0.05x 0.49x 11.3x 8.52x 10.9x 8.85x 9.52x -
PBR -0.03x 0.1x 0.01x 11.5x 11.8x - - -
PEG - -0x -0.1x 0.1x 0.2x 0.95x -1.36x -
Capitalization / Revenue 0.05x 0.41x 0.56x 0.64x 1.07x 0.86x 0.81x 0.75x
EV / Revenue 0.98x 0.94x 0.94x 1.04x 1.48x 1.23x 1.09x 1.06x
EV / EBITDA 109x 8.49x 4.65x 4.26x 5.26x 4.3x 3.86x 3.54x
EV / EBIT -4.5x -74.1x 9.44x 8.15x 9.13x 7.58x 6.69x 6.08x
EV / FCF -6.52x -13.1x 7.52x 7.6x 11x 9.57x 8.55x -
FCF Yield -15.3% -7.61% 13.3% 13.2% 9.12% 10.5% 11.7% -
Dividend per Share 2 - - - 0.00049 - 0.00081 0.00095 -
Rate of return - - - 3.55% - 3.38% 3.96% -
EPS 2 -7.664 0.0136 0.00096 0.00162 0.00248 0.00271 0.00252 -
Distribution rate - - - 30.2% - 29.9% 37.7% -
Net sales 1 5,111 9,517 11,789 13,034 14,495 15,925 17,046 18,291
EBITDA 1 46.12 1,058 2,375 3,181 4,091 4,544 4,802 5,503
EBIT 1 -1,119 -121.3 1,169 1,660 2,355 2,574 2,773 3,205
Net income 1 -4,647 1,339 581.8 977 1,460 1,727 1,872 1,995
Net Debt 1 4,801 5,062 4,452 5,193 5,938 5,748 4,784 5,702
Reference price 2 0.3820 0.0067 0.0109 0.0138 0.0271 0.0240 0.0240 0.0240
Nbr of stocks (in thousands) 606,408 589,994,732 604,437,878 604,437,878 574,215,984 574,219,895 - -
Announcement Date 3/9/22 3/10/23 2/22/24 1/31/25 2/3/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.85x1.23x4.3x3.38% 13.77B
8.4x0.8x5.7x1.32% 38.18B
12.39x1.59x6.55x1.84% 30.76B
6.88x0.72x5.15x-.--% 28.01B
5.79x0.69x3.04x3.16% 21.31B
50.96x2.18x10.68x0.24% 17.38B
1372.4x1.77x9.15x-.--% 16.8B
18.77x1.28x5.82x4.17% 16.06B
92.51x1.77x8.73x0.08% 15.05B
114.61x1.99x9.06x-.--% 14.24B
Average 169.16x 1.40x 6.82x 1.42% 21.16B
Weighted average by Cap. 134.27x 1.30x 6.53x 1.39%

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

  1. Stock Market
  2. Equities
  3. LTM Stock
  4. Valuation LATAM Airlines Group S.A.
SPRING SALE - 40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW