|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.25 EUR | +1.07% |
|
+0.61% | +48.18% |
| 07:27am | BNP Paribas Exane Initiates Ryanair With Outperform Rating, $86 Price Target | MT |
| 02:34am | RYANAIR HLDGS : Bernstein is Neutral | ZD |
Company Valuation: Ryanair Holdings plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 18,657 | 15,418 | 16,943 | 23,972 | 19,849 | 29,382 | - | - |
| Change | - | -17.36% | 9.9% | 41.48% | -17.2% | 48.03% | - | - |
| Enterprise Value (EV) 1 | 20,934 | 16,869 | 16,385 | 22,599 | 18,545 | 27,344 | 25,927 | 24,793 |
| Change | - | -19.42% | -2.87% | 37.93% | -17.94% | 47.45% | -5.18% | -4.37% |
| P/E ratio | -18.1x | -63.8x | 12.9x | 12.6x | 12.8x | 13.5x | 11.9x | 11x |
| PBR | 4.02x | 2.78x | 3x | 3.15x | 2.82x | 3.61x | 2.93x | 2.46x |
| PEG | - | 0.8x | -0x | 0.3x | -1x | 0.3x | 0.9x | 1.43x |
| Capitalization / Revenue | 11.4x | 3.21x | 1.57x | 1.78x | 1.42x | 1.92x | 1.82x | 1.7x |
| EV / Revenue | 12.8x | 3.51x | 1.52x | 1.68x | 1.33x | 1.78x | 1.61x | 1.43x |
| EV / EBITDA | -78x | 44.4x | 6.56x | 7.24x | 6.69x | 7.34x | 6.32x | 5.67x |
| EV / EBIT | -24.9x | -49.7x | 10.4x | 11x | 11.9x | 11.4x | 9.58x | 8.56x |
| EV / FCF | -7.63x | 22.2x | 8.29x | 29.5x | 9.95x | 15x | 10.7x | 11.6x |
| FCF Yield | -13.1% | 4.5% | 12.1% | 3.39% | 10% | 6.68% | 9.38% | 8.6% |
| Dividend per Share 2 | - | - | - | 0.353 | 0.4 | 0.4658 | 0.5374 | 0.6123 |
| Rate of return | - | - | - | 1.68% | 2.15% | 1.67% | 1.92% | 2.19% |
| EPS 2 | -0.9142 | -0.213 | 1.153 | 1.674 | 1.455 | 2.069 | 2.356 | 2.538 |
| Distribution rate | - | - | - | 21.1% | 27.5% | 22.5% | 22.8% | 24.1% |
| Net sales 1 | 1,636 | 4,801 | 10,775 | 13,444 | 13,948 | 15,332 | 16,133 | 17,295 |
| EBITDA 1 | -268.4 | 379.8 | 2,496 | 3,120 | 2,772 | 3,726 | 4,102 | 4,373 |
| EBIT 1 | -839.4 | -339.6 | 1,573 | 2,061 | 1,558 | 2,404 | 2,705 | 2,896 |
| Net income 1 | -1,015 | -240.8 | 1,314 | 1,917 | 1,612 | 2,180 | 2,450 | 2,630 |
| Net Debt 1 | 2,276 | 1,452 | -558.8 | -1,373 | -1,304 | -2,038 | -3,455 | -4,589 |
| Reference price 2 | 16.54 | 13.59 | 14.88 | 21.03 | 18.62 | 27.95 | 27.95 | 27.95 |
| Nbr of stocks (in thousands) | 1,127,657 | 1,134,481 | 1,138,665 | 1,139,908 | 1,065,713 | 1,051,243 | - | - |
| Announcement Date | 5/17/21 | 5/16/22 | 5/22/23 | 5/20/24 | 5/19/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.45x | 1.79x | 7.36x | 1.67% | 34.18B | |
| 9.14x | 0.95x | 6.8x | 1.02% | 43.52B | |
| 10.39x | 0.88x | 6.38x | -.--% | 33.98B | |
| 6.55x | 0.83x | 3.7x | 2.51% | 24.29B | |
| 27.91x | 2.57x | 10.81x | 0.22% | 23.07B | |
| 147.17x | 1.85x | 9.63x | -.--% | 18.75B | |
| 138.27x | 1.92x | 8.43x | 0.09% | 16.66B | |
| 10.77x | 1.46x | 5.18x | 6.77% | 15.38B | |
| 134.14x | 2.02x | 9.1x | -.--% | 15.36B | |
| 20.73x | 1.32x | 6.36x | 3.29% | 15.36B | |
| Average | 51.85x | 1.56x | 7.38x | 1.56% | 24.06B | |
| Weighted average by Cap. | 39.99x | 1.46x | 7.24x | 1.34% |
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
- Equities
- RYA Stock
- Valuation Ryanair Holdings plc
Select your edition
All financial news and data tailored to specific country editions
