Valuation Alaska Air Group, Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 17/07/2025 am IST			5-day change	1st Jan Change
51.65 ^USD	+0.02%		+3.86%	-20.23%

16/07	Some airlines checking Boeing fuel switches after Air India crash	RE
11/07	US private jet buyer backs record Embraer deal as tariff turmoil hits Brazil planemaker	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	6,431	6,529	5,446	5,003	8,220	6,270	-	-
Change	-	1.53%	-16.58%	-8.14%	64.29%	-23.72%	-	-
Enterprise Value (EV) ¹	6,580	7,499	6,904	7,030	10,649	9,662	9,079	8,372
Change	-	13.97%	-7.92%	1.82%	51.47%	-9.26%	-6.04%	-7.78%
P/E ratio	-4.91x	13.8x	95.4x	21.3x	21x	16.9x	8.21x	6.32x
PBR	2.15x	1.73x	1.44x	1.2x	1.82x	1.33x	1.11x	0.92x
PEG	-	-0x	-1.1x	0x	0.3x	-16.02x	0x	0.2x
Capitalization / Revenue	1.8x	1.06x	0.56x	0.48x	0.7x	0.44x	0.41x	0.39x
EV / Revenue	1.85x	1.21x	0.72x	0.67x	0.91x	0.68x	0.6x	0.52x
EV / EBITDA	-6.8x	20.8x	4.82x	4.65x	6.45x	5.83x	4.41x	3.5x
EV / EBIT	-3.9x	-26.1x	9.51x	8.24x	12.4x	14.3x	8.01x	5.99x
EV / FCF	-15x	10.2x	-27.3x	-15.8x	58.2x	22.8x	18.4x	8.78x
FCF Yield	-6.69%	9.84%	-3.66%	-6.32%	1.72%	4.38%	5.43%	11.4%
Dividend per Share ²	0.375	-	-	-	-	-	-	-
Rate of return	0.72%	-	-	-	-	-	-	-
EPS ²	-10.59	3.77	0.45	1.83	3.08	3.048	6.29	8.173
Distribution rate	-3.54%	-	-	-	-	-	-	-
Net sales ¹	3,566	6,176	9,646	10,426	11,735	14,186	15,201	16,098
EBITDA ¹	-967	361	1,432	1,512	1,651	1,658	2,059	2,394
EBIT ¹	-1,686	-287	726	853	861	676.5	1,134	1,397
Net income ¹	-1,307	478	58	235	395	376	783.4	957.5
Net Debt ¹	149	970	1,458	2,027	2,429	3,393	2,809	2,102
Reference price ²	52.00	52.10	42.94	39.07	64.75	51.65	51.65	51.65
Nbr of stocks (in thousands)	1,23,664	1,25,311	1,26,838	1,28,053	1,26,945	1,21,393	-	-
Announcement Date	26/01/21	27/01/22	26/01/23	25/01/24	22/01/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALASKA AIR GROUP, INC.	16.95x	0.68x	5.83x	-.--%	626.87Cr
DELTA AIR LINES, INC.	8.84x	0.86x	6.28x	1.06%	3.61TCr
RYANAIR HOLDINGS PLC	12.09x	1.53x	6.6x	1.89%	2.9TCr
UNITED AIRLINES HOLDINGS, INC.	8.66x	0.82x	6.01x	-.--%	2.82TCr
INTERGLOBE AVIATION LIMITED	32.83x	3.15x	14.07x	0.22%	2.67TCr
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	6.8x	0.81x	3.77x	2.53%	2.35TCr
SINGAPORE AIRLINES LIMITED	15.99x	1.39x	6.71x	3.61%	1.71TCr
AIR CHINA LIMITED	25.47x	1.75x	8.33x	0.01%	1.64TCr
CHINA SOUTHERN AIRLINES COMPANY LIMITED	20.71x	1.65x	8.1x	0.13%	1.28TCr
LATAM AIRLINES GROUP S.A.	10.31x	1.23x	4.65x	1.34%	1.26TCr
Average	15.86x	1.39x	7.04x	1.08%	2.09TCr
Weighted average by Cap.	15.05x	1.41x	7.20x	1.15%