Valuation Allegiant Travel Company

Stocks

Market Closed - Nasdaq 16:00:00 2026-10-30 EDT			5-day change	1st Jan Change
71.34 ^USD	-2.09%		+5.42%	-16.34%

10-28	As Iran war drags on, airlines pull back on fuel hedges and warn on fares	RE
10-28	As Iran war drags on, airlines pull back on fuel hedges and warn on fares	RE

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	1,938	-	-
Change	-	-62.84%	19.86%	12.44%	-9.56%	28.36%	-	-
Enterprise Value (EV) ¹	3,893	2,381	2,930	2,869	2,471	4,042	4,017	3,786
Change	-	-38.86%	23.06%	-2.05%	-13.89%	63.58%	-0.62%	-5.75%
P/E	21.5x	486x	13.1x	-6.98x	-34.4x	47.8x	7.25x	4.85x
PBR	2.63x	1.01x	1.14x	1.59x	1.49x	0.94x	0.8x	0.69x
PEG	-	-4.9x	0x	0x	0.4x	-0x	0x	0.1x
Capitalization / Revenue	1.95x	0.54x	0.59x	0.66x	0.58x	0.52x	0.43x	0.4x
EV / Revenue	2.28x	1.03x	1.17x	1.14x	0.95x	1.09x	0.88x	0.78x
EV / EBITDA	13.3x	6.65x	6.2x	7.43x	5.84x	6.72x	4.52x	3.62x
EV / EBIT	34.7x	14.8x	11.7x	22.4x	14.1x	15x	7.93x	5.82x
EV / FCF	16.7x	-10.4x	-6.55x	883x	1,142x	-9.6x	-20.3x	13.1x
FCF Yield	5.98%	-9.59%	-15.3%	0.11%	0.09%	-10.4%	-4.92%	7.65%
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	1.492	9.836	14.7
Distribution rate	-	-	19.1%	-8.9%	-	-	-	-
Net sales ¹	1,708	2,302	2,510	2,513	2,607	3,720	4,550	4,860
EBITDA ¹	293.2	358.1	472.2	386.2	423	601.5	888.4	1,046
EBIT ¹	112.2	160.6	249.7	128.2	174.9	268.8	506.6	650.2
Net income ¹	151.9	2.493	117.6	-240.2	-44.7	35.81	267.9	402.5
Net Debt ¹	559.8	1,142	1,445	1,200	961.1	2,104	2,079	1,848
Reference price ²	187.04	67.99	82.61	94.12	85.27	71.34	71.34	71.34
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

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.($)
ALLEGIANT TRAVEL COMPANY	47.8x	1.09x	6.72x	-.--%	1.94B
DELTA AIR LINES, INC.	16.18x	0.88x	7.88x	0.98%	52.45B
UNITED AIRLINES HOLDINGS, INC.	12.21x	0.75x	7.45x	-.--%	33.87B
RYANAIR HOLDINGS PLC	13.68x	1.34x	6.22x	1.91%	26.8B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.84x	0.78x	3.77x	2.21%	23.44B
SOUTHWEST AIRLINES CO.	17.08x	0.76x	7.39x	1.7%	20.77B
INTERGLOBE AVIATION LIMITED	87.79x	2.12x	13.16x	0.07%	19.86B
SINGAPORE AIRLINES LIMITED	30.77x	1.08x	5.91x	3.48%	16.51B
AIR CHINA LIMITED	-9.78x	1.6x	11.14x	-.--%	15.68B
LATAM AIRLINES GROUP S.A.	8.27x	1.02x	4.29x	3.97%	11.87B
Average	23.18x	1.14x	7.39x	1.43%	22.32B
Weighted average by Cap.	19.97x	1.08x	7.49x	1.32%