|
Real-time Estimate
Cboe BZX
09:58:04 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 80.26 USD | +5.04% |
|
-6.71% | -6.19% |
| 08-18 | BofA Adjusts Price Target on Allegiant Travel to $105 From $120 | MT |
| 08-17 | BofA Securities Adjusts Allegiant Travel Price Target to $105 From $120 | MT |
Company Valuation: Allegiant Travel Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,333 | 1,239 | 1,485 | 1,669 | 1,510 | 2,076 | - | - |
| Change | - | -62.84% | 19.86% | 12.44% | -9.56% | 37.49% | - | - |
| Enterprise Value (EV) 1 | 3,893 | 2,381 | 2,930 | 2,869 | 2,471 | 3,773 | 3,670 | 3,463 |
| Change | - | -38.86% | 23.06% | -2.05% | -13.89% | 52.71% | -2.74% | -5.64% |
| P/E | 21.5x | 486x | 13.1x | -6.98x | -34.4x | 26.1x | 6.8x | 5.29x |
| PBR | 2.63x | 1.01x | 1.14x | 1.59x | 1.49x | 1.25x | 0.9x | 0.8x |
| PEG | - | -4.9x | 0x | 0x | 0.4x | -0x | 0x | 0.2x |
| Capitalization / Revenue | 1.95x | 0.54x | 0.59x | 0.66x | 0.58x | 0.56x | 0.47x | 0.44x |
| EV / Revenue | 2.28x | 1.03x | 1.17x | 1.14x | 0.95x | 1.02x | 0.84x | 0.73x |
| EV / EBITDA | 13.3x | 6.65x | 6.2x | 7.43x | 5.84x | 5.96x | 3.87x | 3.25x |
| EV / EBIT | 34.7x | 14.8x | 11.7x | 22.4x | 14.1x | 12.4x | 6.6x | 5.19x |
| EV / FCF | 16.7x | -10.4x | -6.55x | 883x | 1,142x | -7.88x | -12.4x | 38.7x |
| FCF Yield | 5.98% | -9.59% | -15.3% | 0.11% | 0.09% | -12.7% | -8.07% | 2.58% |
| Dividend per Share 2 | - | - | 1.2 | 1.2 | - | - | - | - |
| Rate of return | - | - | 1.45% | 1.27% | - | - | - | - |
| EPS 2 | 8.68 | 0.14 | 6.29 | -13.49 | -2.48 | 2.933 | 11.23 | 14.45 |
| Distribution rate | - | - | 19.1% | -8.9% | - | - | - | - |
| Net sales 1 | 1,708 | 2,302 | 2,510 | 2,513 | 2,607 | 3,681 | 4,381 | 4,750 |
| EBITDA 1 | 293.2 | 358.1 | 472.2 | 386.2 | 423 | 633.2 | 947.3 | 1,066 |
| EBIT 1 | 112.2 | 160.6 | 249.7 | 128.2 | 174.9 | 303.3 | 556.2 | 667.1 |
| Net income 1 | 151.9 | 2.493 | 117.6 | -240.2 | -44.7 | 70.3 | 306.3 | 396.2 |
| Net Debt 1 | 559.8 | 1,142 | 1,445 | 1,200 | 961.1 | 1,698 | 1,594 | 1,387 |
| Reference price 2 | 187.04 | 67.99 | 82.61 | 94.12 | 85.27 | 76.41 | 76.41 | 76.41 |
| Nbr of stocks (in thousands) | 17,822 | 18,217 | 17,971 | 17,737 | 17,706 | 27,167 | - | - |
| Announcement Date | 2/2/22 | 2/1/23 | 2/5/24 | 2/4/25 | 2/4/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.05x | 1.02x | 5.96x | -.--% | 2.08B | |
| 12.45x | 0.72x | 6.24x | 1.81% | 19.51B | |
| 198.27x | 0.57x | 7.62x | -.--% | 8.95B | |
| 30.27x | 2.51x | 10.83x | 2.14% | 5.37B | |
| 26.29x | 1.18x | 6.78x | 1.4% | 3.37B | |
| -5.56x | 1.15x | 5.67x | -.--% | 1.33B | |
| 17.86x | 1.47x | 4.99x | 2.76% | 1.15B | |
| -2.91x | 1.09x | 4.79x | -.--% | 793M | |
| 13.63x | 0.71x | 5.08x | 1.53% | 513M | |
| Average | 35.15x | 1.16x | 6.44x | 1.07% | 4.78B | |
| Weighted average by Cap. | 54.35x | 1.00x | 7.04x | 1.29% |
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
- ALGT Stock
- Valuation Allegiant Travel Company
Select your edition
All financial news and data tailored to specific country editions
