|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,229.00 GBX | +2.93% |
|
+11.73% | -14.59% |
| Dec. 11 | Experian on JPMorgan focus list at 'overweight' | AN |
| Dec. 08 | Wizz Air announces reopening of its Târgu Mures base - website | RE |
Company Valuation: Wizz Air Holdings Plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,847 | 3,527 | 3,496 | 2,596 | 1,832 | 1,446 | - | - |
| Change | - | -27.22% | -0.88% | -25.75% | -29.44% | -21.04% | - | - |
| Enterprise Value (EV) 1 | 6,537 | 6,276 | 7,389 | 7,386 | 6,788 | 6,567 | 6,433 | 6,166 |
| Change | - | -3.99% | 17.74% | -0.04% | -8.1% | -3.25% | -2.05% | -4.14% |
| P/E ratio | -8.41x | -5.41x | -6.68x | 8.48x | 9.95x | -158x | 9.76x | 4.96x |
| PBR | 5.36x | 12.9x | -9.44x | 14.2x | 6.17x | 4.76x | 3.22x | 1.92x |
| PEG | - | 0.91x | 0.3x | -0x | -0.2x | 2x | -0x | 0.1x |
| Capitalization / Revenue | 6.56x | 2.12x | 0.9x | 0.51x | 0.35x | 0.25x | 0.22x | 0.19x |
| EV / Revenue | 8.85x | 3.77x | 1.9x | 1.46x | 1.29x | 1.14x | 0.97x | 0.82x |
| EV / EBITDA | -35.8x | -330x | 55x | 6.19x | 5.98x | 5.28x | 3.96x | 3.23x |
| EV / EBIT | -12.4x | -13.5x | -15.8x | 16.9x | 40.5x | 53.4x | 16.5x | 9.98x |
| EV / FCF | -10.2x | -36.1x | -33.9x | 21.8x | 16.2x | 12x | 7.41x | 7.65x |
| FCF Yield | -9.79% | -2.77% | -2.95% | 4.58% | 6.19% | 8.35% | 13.5% | 13.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -6.73 | -6.33 | -5.07 | 2.96 | 1.78 | -0.0888 | 1.433 | 2.819 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 739 | 1,663 | 3,896 | 5,073 | 5,268 | 5,748 | 6,645 | 7,475 |
| EBITDA 1 | -182.8 | -19 | 134.3 | 1,193 | 1,134 | 1,243 | 1,623 | 1,908 |
| EBIT 1 | -528.1 | -465.3 | -466.8 | 437.9 | 167.5 | 123.1 | 388.7 | 617.7 |
| Net income 1 | -572.1 | -631.8 | -523 | 376.6 | 225.8 | 22.06 | 185 | 338 |
| Net Debt 1 | 1,690 | 2,748 | 3,893 | 4,790 | 4,956 | 5,121 | 4,986 | 4,720 |
| Reference price 2 | 56.60 | 34.22 | 33.85 | 25.11 | 17.72 | 13.98 | 13.98 | 13.98 |
| Nbr of stocks (in thousands) | 85,635 | 103,073 | 103,276 | 103,361 | 103,392 | 103,419 | - | - |
| Announcement Date | 6/2/21 | 6/8/22 | 6/8/23 | 5/23/24 | 6/5/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -153.08x | 1.14x | 5.25x | -.--% | 1.65B | |
| 9.51x | 0.98x | 7.05x | 0.98% | 45.28B | |
| 14.27x | 1.9x | 7.81x | 1.57% | 36.59B | |
| 10.67x | 0.91x | 6.62x | -.--% | 34.59B | |
| 6.79x | 0.86x | 3.81x | 2.42% | 25.49B | |
| 30.12x | 2.43x | 10.96x | 0.21% | 20.75B | |
| 143.23x | 1.85x | 9.64x | -.--% | 18.82B | |
| 135.53x | 1.91x | 8.37x | 0.09% | 16.34B | |
| 11.17x | 1.49x | 5.29x | 4.63% | 15.94B | |
| 20.73x | 1.32x | 6.36x | 3.29% | 15.42B | |
| Average | 22.89x | 1.48x | 7.12x | 1.32% | 23.09B | |
| Weighted average by Cap. | 31.51x | 1.43x | 7.22x | 1.27% |
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
- WIZZ Stock
- Valuation Wizz Air Holdings Plc
Select your edition
All financial news and data tailored to specific country editions
