|
Market Closed -
Boerse Muenchen
16:43:26 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 11.62 EUR | +0.61% |
|
+0.70% | +0.87% |
| 09-08 | Airlines gradually restore Middle East services after Iran conflict | RE |
| 09-04 | Air France-KLM and Lufthansa battle for TAP, Lisbon wants to drive up the bids |  |
Company Valuation: Air France-KLM
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,483 | 3,163 | 3,570 | 2,134 | 3,037 | 3,056 | - | - |
| Change | - | 27.38% | 12.87% | -40.23% | 42.36% | 0.6% | - | - |
| Enterprise Value (EV) 1 | 10,699 | 9,500 | 8,611 | 9,466 | 11,429 | 12,318 | 12,509 | 12,389 |
| Change | - | -11.21% | -9.36% | 9.93% | 20.75% | 7.77% | 1.56% | -0.96% |
| P/E | -0.65x | 3.97x | 3.32x | 8.74x | 2.1x | 3.81x | 2.62x | 2.2x |
| PBR | -0.65x | -0.8x | -1.74x | -1.21x | 10.2x | 3.09x | 1.5x | 0.84x |
| PEG | - | -0x | 0.1x | -0.1x | 0x | -0.1x | 0.1x | 0.1x |
| Capitalization / Revenue | 0.17x | 0.12x | 0.12x | 0.07x | 0.09x | 0.09x | 0.08x | 0.08x |
| EV / Revenue | 0.75x | 0.36x | 0.29x | 0.3x | 0.35x | 0.35x | 0.34x | 0.33x |
| EV / EBITDA | 14.4x | 2.63x | 2.05x | 2.23x | 2.26x | 2.46x | 2.28x | 2.06x |
| EV / EBIT | -6.58x | 7.96x | 5.03x | 5.91x | 5.7x | 6.82x | 5.84x | 5.01x |
| EV / FCF | 46.3x | 5.04x | -20.2x | 34.9x | 11.1x | 216x | 26.3x | 15.4x |
| FCF Yield | 2.16% | 19.8% | -4.95% | 2.86% | 9.01% | 0.46% | 3.8% | 6.48% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -59.5 | 3.1 | 4.1 | 0.93 | 5.5 | 3.056 | 4.433 | 5.291 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 14,315 | 26,393 | 30,019 | 31,459 | 33,007 | 35,207 | 36,721 | 38,085 |
| EBITDA 1 | 745 | 3,615 | 4,208 | 4,244 | 5,058 | 5,015 | 5,486 | 6,002 |
| EBIT 1 | -1,626 | 1,193 | 1,712 | 1,601 | 2,004 | 1,807 | 2,144 | 2,474 |
| Net income 1 | -3,292 | 728 | 934 | 317 | 1,593 | 824.6 | 1,169 | 1,443 |
| Net Debt 1 | 8,216 | 6,337 | 5,041 | 7,332 | 8,392 | 9,262 | 9,454 | 9,333 |
| Reference price 2 | 38.71 | 12.31 | 13.59 | 8.12 | 11.56 | 11.64 | 11.64 | 11.64 |
| Nbr of stocks (in thousands) | 64,143 | 256,933 | 262,649 | 262,626 | 262,626 | 262,622 | - | - |
| Announcement Date | 2/17/22 | 2/17/23 | 2/29/24 | 3/6/25 | 2/19/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.64x | 0.9x | 6.99x | 0.95% | 52.27B | |
| 10.29x | 0.78x | 6.46x | -.--% | 35.65B | |
| 12.97x | 1.32x | 5.97x | 1.93% | 27.51B | |
| 8.02x | 0.79x | 3.72x | 2.24% | 25B | |
| 65.58x | 2.26x | 13.14x | 0.07% | 20.13B | |
| 27.55x | 1.08x | 5.74x | 3.73% | 16.56B | |
| -10.8x | 1.61x | 11.25x | -.--% | 15.87B | |
| -12.07x | 1.59x | 10.38x | -.--% | 11.7B | |
| 7.75x | 0.93x | 4.62x | 6.17% | 10.76B | |
| Average | 13.55x | 1.25x | 7.59x | 1.68% | 23.94B | |
| Weighted average by Cap. | 14.54x | 1.15x | 7.25x | 1.34% |
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
- AF Stock
- AFR0 Stock
- Valuation Air France-KLM
Select your edition
All financial news and data tailored to specific country editions
