Valuation Alaska Air Group, Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:03 16/04/2026 am IST			5-day change	1st Jan Change
42.54 ^USD	-0.19%		+6.59%	-15.43%

15/04	US Airlines Head Into Q1 Earnings With Demand Trends, M&A Chatter in Focus, UBS Says	MT
15/04	UBS Lifts Alaska Air Price Target to $54 From $53, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,529	5,446	5,003	8,220	5,834	4,820	-	-
Change	-	-16.58%	-8.14%	64.29%	-29.02%	-17.38%	-	-
Enterprise Value (EV) ¹	7,499	6,904	7,030	10,649	9,266	9,658	9,281	7,763
Change	-	-7.92%	1.82%	51.47%	-12.98%	4.23%	-3.91%	-16.35%
P/E ratio	13.8x	95.4x	21.3x	21x	60.6x	64.5x	6.12x	5.51x
PBR	1.73x	1.44x	1.2x	1.82x	1.41x	1.15x	0.94x	0.75x
PEG	-	-1.1x	0x	0.3x	-0.8x	-3.1x	0x	0.5x
Capitalization / Revenue	1.06x	0.56x	0.48x	0.7x	0.41x	0.31x	0.29x	0.27x
EV / Revenue	1.21x	0.72x	0.67x	0.91x	0.65x	0.61x	0.56x	0.44x
EV / EBITDA	20.8x	4.82x	4.65x	6.45x	5.81x	6.67x	3.81x	3x
EV / EBIT	-26.1x	9.51x	8.24x	12.4x	16.8x	25.9x	7.4x	5.18x
EV / FCF	10.2x	-27.3x	-15.8x	58.2x	-27.3x	-70x	27x	51.9x
FCF Yield	9.84%	-3.66%	-6.32%	1.72%	-3.66%	-1.43%	3.7%	1.93%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.77	0.45	1.83	3.08	0.83	0.66	6.95	7.72
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,176	9,646	10,426	11,735	14,239	15,763	16,514	17,572
EBITDA ¹	361	1,432	1,512	1,651	1,595	1,449	2,434	2,586
EBIT ¹	-287	726	853	861	550	373.3	1,254	1,498
Net income ¹	478	58	235	395	100	75.5	773.6	806
Net Debt ¹	970	1,458	2,027	2,429	3,432	4,838	4,461	2,943
Reference price ²	52.10	42.94	39.07	64.75	50.30	42.54	42.54	42.54
Nbr of stocks (in thousands)	1,25,311	1,26,838	1,28,053	1,26,945	1,15,989	1,13,310	-	-
Announcement Date	27/01/22	26/01/23	25/01/24	22/01/25	22/01/26	-	-	-

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.	64.45x	0.61x	6.67x	-.--%	482.02Cr
DELTA AIR LINES, INC.	14.34x	0.89x	7.52x	1.07%	4.7TCr
RYANAIR HOLDINGS PLC	12.49x	1.59x	6.56x	1.82%	3.16TCr
UNITED AIRLINES HOLDINGS, INC.	8.73x	0.75x	6.05x	-.--%	3.06TCr
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	6.59x	0.74x	3.36x	2.47%	2.41TCr
INTERGLOBE AVIATION LIMITED	443.38x	2.42x	12.82x	0.22%	1.92TCr
SINGAPORE AIRLINES LIMITED	18.61x	1.28x	5.81x	4.12%	1.63TCr
AIR CHINA LIMITED	-11.67x	1.73x	12.51x	-.--%	1.59TCr
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-98.53x	1.65x	9.96x	0.17%	1.39TCr
CHINA EASTERN AIRLINES CORPORATION LIMITED	-16.42x	1.69x	10.25x	-.--%	1.36TCr
Average	44.20x	1.33x	8.15x	0.99%	2.17TCr
Weighted average by Cap.	40.81x	1.27x	7.73x	1.11%