|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 342.75 GBX | +0.87% |
|
-5.27% | -33.10% |
| 18/05 | Lufthansa swings to profit - Ryanair and Kühne in focus | DP |
| 18/05 | Lufthansa tracks sector weakness as Ryanair and Kuehne remain in focus | DP |
Company Valuation: easyJet plc
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,010 | 2,241 | 3,227 | 3,916 | 3,484 | 2,540 | - | - |
| Change | - | -55.28% | 44% | 21.38% | -11.04% | -27.09% | - | - |
| Enterprise Value (EV) 1 | 5,920 | 2,911 | 3,186 | 3,735 | 2,882 | 2,285 | 3,214 | 4,776 |
| Change | - | -50.83% | 9.45% | 17.26% | -22.85% | -20.7% | 40.65% | 48.58% |
| P/E ratio | -4.17x | -13.2x | 10x | 8.72x | 7.17x | 11.5x | 6.76x | 4.69x |
| PBR | 1.35x | 0.88x | 1.16x | 1.33x | 1x | 0.72x | 0.66x | 0.62x |
| PEG | - | 0.2x | -0x | 0.2x | 0.84x | -0.2x | 0.1x | 0.1x |
| Capitalization / Revenue | 3.44x | 0.39x | 0.39x | 0.42x | 0.34x | 0.23x | 0.22x | 0.2x |
| EV / Revenue | 4.06x | 0.5x | 0.39x | 0.4x | 0.29x | 0.21x | 0.27x | 0.37x |
| EV / EBITDA | -10.6x | 5.12x | 2.82x | 2.73x | 1.99x | 2.06x | 2.35x | 2.84x |
| EV / EBIT | -5.71x | 970x | 6.69x | 6.26x | 4.1x | 7.77x | 6.3x | 6.45x |
| EV / FCF | -5.04x | 11.8x | 4x | 6.97x | 4.62x | 109x | -4.01x | -3.43x |
| FCF Yield | -19.8% | 8.45% | 25% | 14.3% | 21.7% | 0.92% | -25% | -29.2% |
| Dividend per Share 2 | - | - | - | 0.121 | 0.132 | 0.0602 | 0.103 | 0.1375 |
| Rate of return | - | - | - | 2.33% | 2.84% | 1.77% | 3.03% | 4.05% |
| EPS 2 | -1.59 | -0.224 | 0.427 | 0.596 | 0.647 | 0.2959 | 0.5024 | 0.724 |
| Distribution rate | - | - | - | 20.3% | 20.4% | 20.4% | 20.5% | 19% |
| Net sales 1 | 1,458 | 5,769 | 8,171 | 9,309 | 10,106 | 10,862 | 11,793 | 12,791 |
| EBITDA 1 | -556 | 569 | 1,130 | 1,367 | 1,446 | 1,112 | 1,366 | 1,683 |
| EBIT 1 | -1,036 | 3 | 476 | 597 | 703 | 294.1 | 509.8 | 740.1 |
| Net income 1 | -858 | -169 | 324 | 452 | 494 | 238.8 | 392.4 | 541.4 |
| Net Debt 1 | 910 | 670 | -41 | -181 | -602 | -254.8 | 674.3 | 2,236 |
| Reference price 2 | 6.628 | 2.964 | 4.273 | 5.200 | 4.640 | 3.398 | 3.398 | 3.398 |
| Nbr of stocks (in thousands) | 7,55,890 | 7,55,946 | 7,55,110 | 7,53,144 | 7,50,859 | 7,47,526 | - | - |
| Announcement Date | 30/11/21 | 29/11/22 | 28/11/23 | 27/11/24 | 25/11/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.48x | 0.21x | 2.06x | 1.77% | 340.23Cr | |
| 14.95x | 0.87x | 7.41x | 1.1% | 4.59TCr | |
| 9.44x | 0.7x | 6.17x | -.--% | 3TCr | |
| 11.23x | 1.42x | 5.88x | 2.01% | 2.82TCr | |
| 7.79x | 0.73x | 3.53x | 2.33% | 2.3TCr | |
| -303.06x | 2.27x | 12.01x | 0.23% | 1.72TCr | |
| 22.5x | 1.09x | 5.41x | 3.91% | 1.58TCr | |
| -21.72x | 1.52x | 9.76x | -.--% | 1.49TCr | |
| -65.86x | 1.51x | 9.65x | -.--% | 1.26TCr | |
| 304.58x | 1.67x | 9.26x | -.--% | 1.25TCr | |
| Average | -0.87x | 1.20x | 7.11x | 1.14% | 2.04TCr | |
| Weighted average by Cap. | -3.44x | 1.16x | 7.14x | 1.14% |
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
- EZJ Stock
- Valuation easyJet plc
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition