|
Delayed
Cinnober Boat
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 09-18 | Spanish stocks - Factors to watch on Sept 18 | RE |
| 09-17 | BofA Ups Price Objective, EPS Estimates for Aena After Spanish Airport Regulatory Update | MT |
Company Valuation: Aena
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 20,820 | 17,595 | 24,615 | 29,610 | 35,730 | 38,070 | - | - |
| Change | - | -15.49% | 39.9% | 20.29% | 20.67% | 6.55% | - | - |
| Enterprise Value (EV) 1 | 28,266 | 23,838 | 30,837 | 35,108 | 41,239 | 43,546 | 43,891 | 44,833 |
| Change | - | -15.67% | 29.36% | 13.85% | 17.46% | 5.59% | 0.79% | 2.15% |
| P/E | -347x | 19.5x | 15.1x | 15.3x | 16.8x | 16.3x | 15.8x | 15.4x |
| PBR | 3.41x | 2.62x | 3.23x | 3.58x | 3.88x | 3.87x | 3.66x | 3.45x |
| PEG | - | -0x | 0.2x | 0.8x | 1.7x | 1.63x | 4.98x | 7.88x |
| Capitalization / Revenue | 8.7x | 4.15x | 4.79x | 5.08x | 5.69x | 5.53x | 5.33x | 5.2x |
| EV / Revenue | 11.8x | 5.63x | 6x | 6.02x | 6.57x | 6.33x | 6.15x | 6.13x |
| EV / EBITDA | 37.3x | 11.6x | 10.2x | 10x | 10.9x | 10.7x | 10.3x | 10.2x |
| EV / EBIT | -186x | 18.6x | 14x | 13.2x | 13.8x | 13.4x | 13x | 12.9x |
| EV / FCF | -72.1x | 17.9x | 18.4x | 17.5x | 19.9x | 25.1x | 26.5x | 34x |
| FCF Yield | -1.39% | 5.57% | 5.43% | 5.72% | 5.01% | 3.99% | 3.77% | 2.94% |
| Dividend per Share 2 | - | 0.475 | 0.766 | 0.976 | 1.09 | 1.21 | 1.26 | 1.282 |
| Rate of return | - | 4.05% | 4.67% | 4.94% | 4.58% | 4.77% | 4.96% | 5.05% |
| EPS 2 | -0.04 | 0.601 | 1.087 | 1.289 | 1.42 | 1.562 | 1.611 | 1.643 |
| Distribution rate | - | 79% | 70.5% | 75.7% | 76.8% | 77.5% | 78.2% | 78% |
| Net sales 1 | 2,393 | 4,237 | 5,142 | 5,828 | 6,278 | 6,879 | 7,141 | 7,319 |
| EBITDA 1 | 757.4 | 2,053 | 3,023 | 3,510 | 3,785 | 4,081 | 4,252 | 4,383 |
| EBIT 1 | -151.8 | 1,284 | 2,201 | 2,662 | 2,988 | 3,255 | 3,381 | 3,465 |
| Net income 1 | -60.04 | 901.5 | 1,631 | 1,934 | 2,137 | 2,347 | 2,421 | 2,471 |
| Net Debt 1 | 7,446 | 6,243 | 6,222 | 5,498 | 5,509 | 5,476 | 5,821 | 6,763 |
| Reference price 2 | 13.88 | 11.73 | 16.41 | 19.74 | 23.82 | 25.38 | 25.38 | 25.38 |
| Nbr of stocks (in thousands) | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | - | - |
| Announcement Date | 2/23/22 | 2/27/23 | 2/28/24 | 2/26/25 | 2/24/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.25x | 6.33x | 10.67x | 4.77% | 43.66B | |
| 17.69x | 2.85x | 8.45x | 3.68% | 12.29B | |
| 17.31x | 5.58x | 10.66x | 5.84% | 12.08B | |
| 156.84x | 8.6x | 21.27x | -.--% | 10.93B | |
| 21.07x | 2.92x | 6.59x | 2.32% | 8.42B | |
| 45.2x | 16.48x | 23.23x | 1.61% | 8.17B | |
| 19.16x | 5.47x | 9.93x | 3.78% | 7.46B | |
| 11.31x | 3.62x | 6.88x | 7.45% | 7.29B | |
| 17.71x | 1.3x | 7.24x | 1.94% | 4.43B | |
| Average | 35.84x | 5.90x | 11.66x | 3.49% | 12.75B | |
| Weighted average by Cap. | 32.25x | 6.14x | 11.62x | 3.9% |
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
- AENA Stock
- 0R4Y Stock
- Valuation Aena
Select your edition
All financial news and data tailored to specific country editions
