Valuation International Consolidated Airlines Group, S.A.

Equities

Real-time Estimate Cboe Europe Other stock markets 05:33:37 05/03/2026 pm IST			5-day change	1st Jan Change
379.90 ^GBX	-1.63%		-16.73%	-8.09%

02:30pm	Stocks in red, PageGroup tumbles	AN
09:02am	Global airline shares diverge as Middle East conflict lashes sector	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	8,858	8,416	6,917	8,780	17,724	20,258	20,258	-
Change	-	-4.99%	-17.81%	26.93%	101.87%	14.3%	0%	-
Enterprise Value (EV) ¹	18,620	20,083	17,302	18,025	25,241	27,205	25,183	24,225
Change	-	7.86%	-13.85%	4.18%	40.03%	7.78%	-7.43%	-3.8%
P/E ratio	-0.91x	-2.87x	22.9x	3.53x	6.58x	6.83x	6.22x	5.43x
PBR	6.76x	10x	3.43x	2.68x	2.87x	2.65x	2x	1.58x
PEG	-	0x	-0x	0x	0.68x	0.3x	1.18x	0.4x
Capitalization / Revenue	1.13x	1x	0.3x	0.3x	0.55x	0.65x	0.59x	0.56x
EV / Revenue	2.39x	2.38x	0.75x	0.61x	0.79x	0.82x	0.73x	0.67x
EV / EBITDA	-8.22x	-19.7x	5.24x	3.24x	3.71x	3.59x	3.17x	2.92x
EV / EBIT	-4.27x	-6.76x	14.1x	5.14x	5.89x	5.46x	4.82x	4.5x
EV / FCF	-3.56x	-22.7x	9.63x	7.51x	6.48x	10.6x	8.28x	8.07x
FCF Yield	-28.1%	-4.41%	10.4%	13.3%	15.4%	9.45%	12.1%	12.4%
Dividend per Share ²	-	-	-	-	0.09	0.1067	0.1261	0.1374
Rate of return	-	-	-	-	2.47%	2.4%	2.84%	3.1%
EPS ²	-1.962	-0.591	0.061	0.506	0.555	0.695	0.7136	0.8166
Distribution rate	-	-	-	-	16.2%	15.7%	17.7%	16.8%
Net sales ¹	7,806	8,455	23,066	29,453	32,100	33,213	34,530	35,951
EBITDA ¹	-2,266	-1,017	3,303	5,570	6,807	7,652	7,953	8,286
EBIT ¹	-4,365	-2,970	1,225	3,507	4,283	5,024	5,226	5,386
Net income ¹	-6,923	-2,933	431	2,655	2,732	3,342	3,565	3,701
Net Debt ¹	9,762	11,667	10,385	9,245	7,517	6,947	4,924	3,967
Reference price ²	1.784	1.696	1.396	1.786	3.651	4.437	4.437	4.437
Nbr of stocks (in thousands)	49,66,379	49,61,189	49,54,313	49,15,537	48,54,924	45,65,215	45,65,215	-
Announcement Date	26/02/21	25/02/22	24/02/23	29/02/24	28/02/25	27/02/26	-	-

¹EUR in Million²EUR

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.($)
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	6.55x	0.82x	3.59x	2.4%	2.36TCr
DELTA AIR LINES, INC.	8.7x	0.84x	5.64x	1.2%	4.15TCr
UNITED AIRLINES HOLDINGS, INC.	7.61x	0.8x	5.41x	-.--%	3.25TCr
RYANAIR HOLDINGS PLC	13.06x	1.69x	6.94x	1.73%	3.3TCr
INTERGLOBE AVIATION LIMITED	57.36x	2.28x	11.18x	0.23%	1.84TCr
AIR CHINA LIMITED	-10144.8x	1.82x	9.4x	-.--%	1.8TCr
SINGAPORE AIRLINES LIMITED	19.06x	1.29x	5.89x	4.11%	1.64TCr
CHINA EASTERN AIRLINES CORPORATION LIMITED	127.53x	2.06x	9.43x	-.--%	1.59TCr
CHINA SOUTHERN AIRLINES COMPANY LIMITED	97.96x	1.8x	8.88x	0.08%	1.6TCr
LATAM AIRLINES GROUP S.A.	9.71x	1.29x	4.48x	3.41%	1.48TCr
Average	-979.73x	1.47x	7.08x	1.31%	2.3TCr
Weighted average by Cap.	-764.68x	1.36x	6.75x	1.25%