Valuation Air France-KLM

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 11/06/2026 pm IST			5-day change	1st Jan Change
10.94 ^EUR	-0.68%		-4.04%	-5.40%

10/06	Airlines resume some Middle East flights but disruption continues	RE
09/06	Air France-KLM: JP Morgan Chase slips below 5% threshold

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,483	3,163	3,570	2,134	3,037	2,873	-	-
Change	-	27.38%	12.87%	-40.23%	42.36%	-5.41%	-	-
Enterprise Value (EV) ¹	10,699	9,500	8,611	9,466	11,429	12,912	12,926	11,994
Change	-	-11.21%	-9.36%	9.93%	20.75%	12.97%	0.11%	-7.21%
P/E Ratio	-0.65x	3.97x	3.32x	8.74x	2.1x	4.2x	2.51x	2.07x
PBR	-0.65x	-0.8x	-1.74x	-1.21x	10.2x	3.41x	1.39x	0.82x
PEG	-	-0x	0.1x	-0.1x	0x	-0.1x	0x	0.1x
Capitalization / Revenue	0.17x	0.12x	0.12x	0.07x	0.09x	0.08x	0.08x	0.08x
EV / Revenue	0.75x	0.36x	0.29x	0.3x	0.35x	0.37x	0.35x	0.31x
EV / EBITDA	14.4x	2.63x	2.05x	2.23x	2.26x	2.68x	2.35x	1.97x
EV / EBIT	-6.58x	7.96x	5.03x	5.91x	5.7x	8.03x	5.98x	4.65x
EV / FCF	46.3x	5.04x	-20.2x	34.9x	11.1x	18.4x	23.2x	16.6x
FCF Yield	2.16%	19.8%	-4.95%	2.86%	9.01%	5.44%	4.31%	6.03%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-59.5	3.1	4.1	0.93	5.5	2.607	4.362	5.273
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	14,315	26,393	30,019	31,459	33,007	35,076	36,804	38,193
EBITDA ¹	745	3,615	4,208	4,244	5,058	4,826	5,489	6,092
EBIT ¹	-1,626	1,193	1,712	1,601	2,004	1,608	2,161	2,577
Net income ¹	-3,292	728	934	317	1,593	711.3	1,197	1,536
Net Debt ¹	8,216	6,337	5,041	7,332	8,392	10,039	10,053	9,121
Reference price ²	38.71	12.31	13.59	8.12	11.56	10.94	10.94	10.94
Nbr of stocks (in thousands)	64,143	2,56,933	2,62,649	2,62,626	2,62,626	2,62,622	-	-
Announcement Date	17/02/22	17/02/23	29/02/24	06/03/25	19/02/26	-	-	-

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.($)
AIR FRANCE-KLM	4.22x	0.37x	2.68x	-.--%	334.23Cr
DELTA AIR LINES, INC.	16.28x	0.92x	7.96x	1.01%	5TCr
UNITED AIRLINES HOLDINGS, INC.	10.49x	0.75x	6.6x	-.--%	3.34TCr
RYANAIR HOLDINGS PLC	11.55x	1.47x	6.06x	1.96%	2.88TCr
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	8.4x	0.77x	3.72x	2.21%	2.43TCr
INTERGLOBE AVIATION LIMITED	-317.5x	2.39x	12.61x	0.22%	1.84TCr
SINGAPORE AIRLINES LIMITED	24.73x	1.15x	5.71x	3.82%	1.7TCr
AIR CHINA LIMITED	-19x	1.55x	10.21x	-.--%	1.4TCr
LATAM AIRLINES GROUP S.A.	8.62x	1.09x	4.49x	3.46%	1.36TCr
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-421.97x	1.52x	8.75x	-.--%	1.22TCr
Average	-67.42x	1.20x	6.88x	1.27%	2.15TCr
Weighted average by Cap.	-41.90x	1.17x	7.12x	1.29%