Valuation Ryanair Holdings plc

Equities

Market Closed - Euronext Dublin Other stock markets 10:25:00 12/12/2025 pm IST			5-day change	1st Jan Change
29.65 ^EUR	+2.00%		+6.08%	+55.52%

13/12	Ryanair chief Michael O'Leary plans to hand over to 'nicer' successor by 2035 - FT	RE
12/12	Jefferies says 'buy' InterContinental Hotels	AN

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	31,169	-	-
Change	-	-17.36%	9.9%	41.48%	-17.2%	57.03%	-	-
Enterprise Value (EV) ¹	20,934	16,869	16,385	22,599	18,545	29,161	27,751	26,643
Change	-	-19.42%	-2.87%	37.93%	-17.94%	57.25%	-4.84%	-3.99%
P/E ratio	-18.1x	-63.8x	12.9x	12.6x	12.8x	14.3x	12.5x	11.6x
PBR	4.02x	2.78x	3x	3.15x	2.82x	3.83x	3.11x	2.61x
PEG	-	0.8x	-0x	0.3x	-1x	0.3x	0.9x	1.49x
Capitalization / Revenue	11.4x	3.21x	1.57x	1.78x	1.42x	2.03x	1.93x	1.8x
EV / Revenue	12.8x	3.51x	1.52x	1.68x	1.33x	1.9x	1.72x	1.54x
EV / EBITDA	-78x	44.4x	6.56x	7.24x	6.69x	7.81x	6.76x	6.09x
EV / EBIT	-24.9x	-49.7x	10.4x	11x	11.9x	12.1x	10.2x	9.2x
EV / FCF	-7.63x	22.2x	8.29x	29.5x	9.95x	16x	11.4x	12.6x
FCF Yield	-13.1%	4.5%	12.1%	3.39%	10%	6.27%	8.79%	7.97%
Dividend per Share ²	-	-	-	0.353	0.4	0.4655	0.5438	0.6123
Rate of return	-	-	-	1.68%	2.15%	1.57%	1.83%	2.07%
EPS ²	-0.9142	-0.213	1.153	1.674	1.455	2.078	2.378	2.563
Distribution rate	-	-	-	21.1%	27.5%	22.4%	22.9%	23.9%
Net sales ¹	1,636	4,801	10,775	13,444	13,948	15,345	16,137	17,298
EBITDA ¹	-268.4	379.8	2,496	3,120	2,772	3,732	4,105	4,374
EBIT ¹	-839.4	-339.6	1,573	2,061	1,558	2,407	2,708	2,896
Net income ¹	-1,015	-240.8	1,314	1,917	1,612	2,190	2,469	2,646
Net Debt ¹	2,276	1,452	-558.8	-1,373	-1,304	-2,008	-3,419	-4,526
Reference price ²	16.54	13.59	14.88	21.03	18.62	29.65	29.65	29.65
Nbr of stocks (in thousands)	11,27,657	11,34,481	11,38,665	11,39,908	10,65,713	10,51,243	-	-
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	14.27x	1.9x	7.83x	1.57%	3.66TCr
DELTA AIR LINES, INC.	9.51x	0.97x	6.96x	0.98%	4.53TCr
UNITED AIRLINES HOLDINGS, INC.	10.67x	0.91x	6.62x	-.--%	3.46TCr
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	6.79x	0.86x	3.81x	2.42%	2.55TCr
INTERGLOBE AVIATION LIMITED	30.12x	2.43x	10.96x	0.21%	2.07TCr
AIR CHINA LIMITED	143.23x	1.85x	9.64x	-.--%	1.88TCr
CHINA SOUTHERN AIRLINES COMPANY LIMITED	135.53x	1.91x	8.37x	0.09%	1.63TCr
LATAM AIRLINES GROUP S.A.	11.17x	1.49x	5.29x	4.63%	1.59TCr
SINGAPORE AIRLINES LIMITED	20.73x	1.32x	6.36x	3.29%	1.54TCr
CHINA EASTERN AIRLINES CORPORATION LIMITED	134.93x	2.02x	9.1x	-.--%	1.54TCr
Average	51.69x	1.57x	7.49x	1.32%	2.45TCr
Weighted average by Cap.	39.26x	1.47x	7.34x	1.2%