|
Delayed
NSE India S.E.
03:51:47 07/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 5,001.00 INR | +0.48% |
|
-4.45% | -1.16% |
| 25/08 | IndiGo to Launch Gaya-Bangkok Flights From Oct. 26 | MT |
| 21/08 | India's IndiGo systems restored after booking problems for second time this week | RE |
Company Valuation: InterGlobe Aviation Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,75,961 | 7,36,646 | 13,69,703 | 19,76,687 | 15,24,608 | 19,24,440 | - | - |
| Change | - | -5.07% | 85.94% | 44.32% | -22.87% | 26.23% | - | - |
| Enterprise Value (EV) 1 | 9,62,473 | 9,51,211 | 15,59,586 | 22,07,408 | 18,04,669 | 22,84,065 | 24,22,622 | 27,65,787 |
| Change | - | -1.17% | 63.96% | 41.54% | -18.24% | 26.56% | 6.07% | 14.17% |
| P/E | -12.6x | -241x | 16.8x | 27.3x | -63.7x | 65.6x | 24.2x | 19.5x |
| PBR | -13x | -11.8x | 68.6x | 21.1x | 21.9x | 18x | 10.3x | 6.73x |
| PEG | - | 2.5x | -0x | -2.4x | 0x | -0x | 0x | 0.8x |
| Capitalization / Revenue | 2.99x | 1.35x | 1.99x | 2.45x | 1.79x | 1.91x | 1.69x | 1.47x |
| EV / Revenue | 3.71x | 1.75x | 2.26x | 2.73x | 2.12x | 2.26x | 2.13x | 2.11x |
| EV / EBITDA | 112x | 14.6x | 9.56x | 12.2x | 15.1x | 13.1x | 9.32x | 8.83x |
| EV / EBIT | -21.3x | 68.3x | 15.8x | 23.5x | 154x | 43.1x | 22.1x | 19.5x |
| EV / FCF | 55.2x | 7.82x | 7.75x | 9.79x | 8.29x | 11.6x | 10.3x | 10.4x |
| FCF Yield | 1.81% | 12.8% | 12.9% | 10.2% | 12.1% | 8.59% | 9.68% | 9.63% |
| Dividend per Share 2 | - | - | - | 10 | - | 3.286 | 8.533 | 11.92 |
| Rate of return | - | - | - | 0.2% | - | 0.07% | 0.17% | 0.24% |
| EPS 2 | -160 | -7.93 | 211.6 | 187.7 | -61.88 | 75.83 | 205.4 | 255.1 |
| Distribution rate | - | - | - | 5.33% | - | 4.33% | 4.15% | 4.67% |
| Net sales 1 | 2,59,309 | 5,44,465 | 6,89,043 | 8,08,029 | 8,49,619 | 10,10,202 | 11,35,444 | 13,12,607 |
| EBITDA 1 | 8,590 | 64,954 | 1,63,176 | 1,80,583 | 1,19,834 | 1,73,728 | 2,59,841 | 3,13,360 |
| EBIT 1 | -45,213 | 13,924 | 98,918 | 93,781 | 11,752 | 53,043 | 1,09,709 | 1,41,488 |
| Net income 1 | -61,618 | -3,058 | 81,725 | 72,584 | -23,919 | 29,619 | 80,396 | 96,649 |
| Net Debt 1 | 1,86,512 | 2,14,565 | 1,89,883 | 2,30,721 | 2,80,061 | 3,59,625 | 4,98,183 | 8,41,348 |
| Reference price 2 | 2,014.15 | 1,910.65 | 3,548.65 | 5,115.35 | 3,943.50 | 4,977.00 | 4,977.00 | 4,977.00 |
| Nbr of stocks (in thousands) | 3,85,255 | 3,85,547 | 3,85,979 | 3,86,423 | 3,86,613 | 3,86,667 | - | - |
| Announcement Date | 25/05/22 | 18/05/23 | 23/05/24 | 21/05/25 | 29/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 65.63x | 2.26x | 13.15x | 0.07% | 2.04TCr | |
| 12.57x | 0.9x | 6.99x | 0.97% | 5.24TCr | |
| 10.06x | 0.79x | 6.52x | -.--% | 3.62TCr | |
| 13.44x | 1.35x | 6.1x | 1.87% | 2.81TCr | |
| 8.25x | 0.81x | 3.79x | 2.19% | 2.57TCr | |
| 27.97x | 1.09x | 5.82x | 3.67% | 1.68TCr | |
| -11.31x | 1.68x | 11.53x | -.--% | 1.6TCr | |
| 13.79x | 1.18x | 4.89x | 3.13% | 1.5TCr | |
| -12.33x | 1.62x | 10.23x | 0.25% | 1.19TCr | |
| 8.23x | 0.96x | 4.74x | 5.8% | 1.12TCr | |
| Average | 13.63x | 1.26x | 7.38x | 1.79% | 2.34TCr | |
| Weighted average by Cap. | 14.52x | 1.17x | 7.14x | 1.44% |
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
- Stocks
- INDIGO Stock
- Valuation InterGlobe Aviation Limited
Select your edition
All financial news and data tailored to specific country editions
