Valuation International Consolidated Airlines Group S.A. OTC Markets

Stocks

Delayed OTC Markets 10:16:20 2026-10-06 EDT			5-day change	1st Jan Change
11.71 ^USD	+2.00%		+0.52%	+6.26%

03:15am	International Consolidated Airlines Group, S.A. : Gets a Buy rating from Bernstein	ZD
10-05	FTSE outperforms European peers as euro struggles	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,416	6,917	8,780	17,724	21,677	22,543	-	-
Change	-	-17.81%	26.93%	101.87%	22.31%	3.99%	-	-
Enterprise Value (EV) ¹	20,083	17,302	18,025	25,241	27,625	28,145	27,331	26,468
Change	-	-13.85%	4.18%	40.03%	9.45%	1.88%	-2.89%	-3.16%
P/E	-2.87x	22.9x	3.53x	6.58x	6.83x	8.23x	6.62x	5.49x
PBR	10x	3.43x	2.68x	2.87x	3.06x	2.53x	1.98x	1.57x
PEG	-	-0x	0x	0.68x	0.3x	-0.8x	0.3x	0.3x
Capitalization / Revenue	1x	0.3x	0.3x	0.55x	0.65x	0.66x	0.63x	0.6x
EV / Revenue	2.38x	0.75x	0.61x	0.79x	0.83x	0.82x	0.76x	0.71x
EV / EBITDA	-19.7x	5.24x	3.24x	3.71x	3.61x	3.93x	3.43x	3.08x
EV / EBIT	-6.76x	14.1x	5.14x	5.89x	5.5x	6.34x	5.46x	4.88x
EV / FCF	-22.7x	9.63x	7.51x	6.48x	10.3x	10.9x	11.6x	9.13x
FCF Yield	-4.41%	10.4%	13.3%	15.4%	9.69%	9.16%	8.66%	11%
Dividend per Share ²	-	-	-	0.09	0.098	0.1073	0.1232	0.1426
Rate of return	-	-	-	2.47%	2.06%	2.1%	2.41%	2.79%
EPS ²	-0.591	0.061	0.506	0.555	0.695	0.622	0.7731	0.9316
Distribution rate	-	-	-	16.2%	14.1%	17.2%	15.9%	15.3%
Net sales ¹	8,455	23,066	29,453	32,100	33,213	34,275	35,994	37,479
EBITDA ¹	-1,017	3,303	5,570	6,807	7,652	7,161	7,968	8,598
EBIT ¹	-2,970	1,225	3,507	4,283	5,024	4,441	5,003	5,428
Net income ¹	-2,933	431	2,655	2,732	3,342	2,985	3,468	3,791
Net Debt ¹	11,667	10,385	9,245	7,517	5,948	5,602	4,788	3,925
Reference price ²	1.696	1.396	1.786	3.651	4.749	5.119	5.119	5.119
Nbr of stocks (in thousands)	4,961,189	4,954,313	4,915,537	4,854,924	4,564,456	4,403,834	-	-
Announcement Date	2/25/22	2/24/23	2/29/24	2/28/25	2/27/26	-	-	-

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.($)
DELTA AIR LINES, INC.	13.89x	0.92x	7.56x	0.91%	54.34B
UNITED AIRLINES HOLDINGS, INC.	10.95x	0.79x	6.89x	-.--%	35.7B
RYANAIR HOLDINGS PLC	14.01x	1.39x	6.38x	1.82%	27.81B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	8.23x	0.82x	3.93x	2.1%	25.27B
SOUTHWEST AIRLINES CO.	14.25x	0.74x	6.83x	1.72%	20.47B
INTERGLOBE AVIATION LIMITED	67.01x	2.25x	13.48x	0.07%	19.81B
SINGAPORE AIRLINES LIMITED	28.31x	1.08x	5.76x	3.73%	16.4B
AIR CHINA LIMITED	-10.42x	1.61x	11.26x	-.--%	16.03B
LATAM AIRLINES GROUP S.A.	10.29x	1.17x	4.81x	3.19%	14.77B
Average	17.39x	1.20x	7.43x	1.5%	25.62B
Weighted average by Cap.	16.53x	1.12x	7.31x	1.29%