Valuation American Airlines Group Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 09/05/2026 am IST			5-day change	1st Jan Change
13.35 ^USD	+1.29%		+12.75%	-12.92%

09/05	Brazil's Azul sees $200 million fuel hit this year; restructuring to cushion blow	RE
06/05	US FAA head to face questions from lawmakers after agency cited in fatal air collision	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	11,629	8,267	8,980	11,454	10,119	8,829	-	-
Change	-	-28.91%	8.62%	27.55%	-11.65%	-12.74%	-	-
Enterprise Value (EV) ¹	37,258	34,965	34,304	43,109	40,792	35,903	35,785	34,157
Change	-	-6.15%	-1.89%	25.67%	-5.37%	-11.99%	-0.33%	-4.55%
P/E ratio	-5.81x	66.9x	11.4x	14.1x	90.2x	-64.4x	6x	4.85x
PBR	-1.58x	-1.43x	-1.73x	-2.88x	-2.72x	-2.12x	-4.04x	21.2x
PEG	-	-1x	0x	5.69x	-1x	0x	-0x	0.2x
Capitalization / Revenue	0.39x	0.17x	0.17x	0.21x	0.19x	0.14x	0.14x	0.13x
EV / Revenue	1.25x	0.71x	0.65x	0.8x	0.75x	0.58x	0.56x	0.51x
EV / EBITDA	-18x	6.75x	4.69x	6.71x	8.61x	8.16x	5.58x	4.77x
EV / EBIT	-6.76x	19.4x	8.55x	13.2x	25x	31.7x	11.2x	8.59x
EV / FCF	75.1x	-93.7x	28.4x	33.2x	-60x	-256x	76.2x	27.4x
FCF Yield	1.33%	-1.07%	3.52%	3.02%	-1.67%	-0.39%	1.31%	3.65%
Dividend per Share ²	-	-	-	-	-	-	0.1042	0.1344
Rate of return	-	-	-	-	-	-	0.78%	1.01%
EPS ²	-3.09	0.19	1.21	1.24	0.17	-0.2071	2.224	2.752
Distribution rate	-	-	-	-	-	-	4.69%	4.88%
Net sales ¹	29,882	48,971	52,788	54,211	54,633	62,181	64,414	67,576
EBITDA ¹	-2,070	5,177	7,318	6,425	4,739	4,400	6,415	7,158
EBIT ¹	-5,514	1,805	4,013	3,257	1,629	1,132	3,193	3,977
Net income ¹	-1,993	127	822	846	111	113.7	1,425	1,739
Net Debt ¹	25,629	26,698	25,324	31,655	30,673	27,073	26,955	25,327
Reference price ²	17.96	12.72	13.74	17.43	15.33	13.35	13.35	13.35
Nbr of stocks (in thousands)	6,47,477	6,49,901	6,53,541	6,57,131	6,60,086	6,61,385	-	-
Announcement Date	20/01/22	26/01/23	25/01/24	23/01/25	27/01/26	-	-	-

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.($)
AMERICAN AIRLINES GROUP INC.	-64.45x	0.58x	8.16x	-.--%	882.95Cr
SOUTHWEST AIRLINES CO.	15.37x	0.75x	7.26x	1.8%	2.02TCr
EXCHANGE INCOME CORPORATION	30.01x	2.09x	9.02x	2.77%	406.28Cr
JUNEYAO AIRLINES CO., LTD	36.81x	1.31x	9.04x	1.27%	372.47Cr
CHINA EXPRESS AIRLINES CO.,LTD	20.98x	1.17x	3.85x	2.02%	157.13Cr
ALLEGIANT TRAVEL COMPANY	28.16x	1.07x	6.8x	-.--%	151.66Cr
FRONTIER GROUP HOLDINGS, INC.	-3.8x	1.22x	6.95x	-.--%	121.56Cr
AEGEAN AIRLINES S.A.	6.8x	0.82x	3.46x	8.66%	119.46Cr
CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN, S.A.B. DE C.V.	-3.81x	1.12x	4.94x	-.--%	89Cr
Average	7.34x	1.13x	6.61x	1.84%	479.96Cr
Weighted average by Cap.	1.76x	0.94x	7.46x	1.52%