Valuation Ryanair Holdings plc

Equities

Market Closed - Euronext Dublin Other stock markets 10:25:00 13/03/2026 pm IST			5-day change	1st Jan Change
25.61 ^EUR	-0.89%		-2.21%	-13.33%

11:55am	Passenger Lawsuits Increasingly Burdening Courts	DP
13/03	'Dream holidays' in disarray, trips diverted as travellers count cost of Iran war	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	18,657	15,418	16,943	23,972	19,849	26,889	-	-
Change	-	-17.36%	9.9%	41.48%	-17.2%	35.47%	-	-
Enterprise Value (EV) ¹	20,934	16,869	16,385	22,599	18,545	24,662	23,386	22,487
Change	-	-19.42%	-2.87%	37.93%	-17.94%	32.98%	-5.17%	-3.84%
P/E ratio	-18.1x	-63.8x	12.9x	12.6x	12.8x	12.4x	10.4x	9.75x
PBR	4.02x	2.78x	3x	3.15x	2.82x	3.3x	2.67x	2.24x
PEG	-	0.8x	-0x	0.3x	-1x	0.3x	0.6x	1.4x
Capitalization / Revenue	11.4x	3.21x	1.57x	1.78x	1.42x	1.74x	1.65x	1.54x
EV / Revenue	12.8x	3.51x	1.52x	1.68x	1.33x	1.59x	1.44x	1.29x
EV / EBITDA	-78x	44.4x	6.56x	7.24x	6.69x	6.55x	5.57x	5.04x
EV / EBIT	-24.9x	-49.7x	10.4x	11x	11.9x	10.1x	8.39x	7.64x
EV / FCF	-7.63x	22.2x	8.29x	29.5x	9.95x	11.8x	10.7x	11.3x
FCF Yield	-13.1%	4.5%	12.1%	3.39%	10%	8.44%	9.35%	8.84%
Dividend per Share ²	-	-	-	0.353	0.4	0.4702	0.5718	0.6368
Rate of return	-	-	-	1.68%	2.15%	1.84%	2.23%	2.49%
EPS ²	-0.9142	-0.213	1.153	1.674	1.455	2.067	2.455	2.627
Distribution rate	-	-	-	21.1%	27.5%	22.7%	23.3%	24.2%
Net sales ¹	1,636	4,801	10,775	13,444	13,948	15,468	16,283	17,439
EBITDA ¹	-268.4	379.8	2,496	3,120	2,772	3,766	4,199	4,458
EBIT ¹	-839.4	-339.6	1,573	2,061	1,558	2,433	2,788	2,945
Net income ¹	-1,015	-240.8	1,314	1,917	1,612	2,171	2,546	2,698
Net Debt ¹	2,276	1,452	-558.8	-1,373	-1,304	-2,227	-3,503	-4,402
Reference price ²	16.54	13.59	14.88	21.03	18.62	25.61	25.61	25.61
Nbr of stocks (in thousands)	11,27,657	11,34,481	11,38,665	11,39,908	10,65,713	10,49,934	-	-
Announcement Date	17/05/21	16/05/22	22/05/23	20/05/24	19/05/25	-	-	-

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.($)
RYANAIR HOLDINGS PLC	12.39x	1.59x	6.55x	1.84%	3.08TCr
DELTA AIR LINES, INC.	8.4x	0.8x	5.7x	1.32%	3.82TCr
UNITED AIRLINES HOLDINGS, INC.	6.88x	0.72x	5.15x	-.--%	2.8TCr
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	5.79x	0.69x	3.04x	3.16%	2.13TCr
INTERGLOBE AVIATION LIMITED	50.96x	2.18x	10.68x	0.24%	1.74TCr
AIR CHINA LIMITED	1372.4x	1.77x	9.15x	-.--%	1.68TCr
SINGAPORE AIRLINES LIMITED	18.77x	1.28x	5.82x	4.17%	1.61TCr
CHINA SOUTHERN AIRLINES COMPANY LIMITED	92.51x	1.77x	8.73x	0.08%	1.51TCr
CHINA EASTERN AIRLINES CORPORATION LIMITED	114.61x	1.99x	9.06x	-.--%	1.42TCr
LATAM AIRLINES GROUP S.A.	8.85x	1.23x	4.3x	3.38%	1.38TCr
Average	169.16x	1.40x	6.82x	1.42%	2.12TCr
Weighted average by Cap.	134.27x	1.30x	6.53x	1.39%