|
End-of-day quote
Nairobi S.E.
2026-09-30
|
5-day change | 1st Jan Change | ||
| 5.720 KES | +0.35% |
|
+0.35% | +62.04% |
| 09-22 | Sabre Corporation and Kenya Airways Partner to Enhance Customer Experience Through Upgrade to Modern Retailing Platform | CI |
| 08-27 | African markets - factors to watch on Aug 27 | RE |
Company Valuation: Kenya Airways Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 21,759 | 21,759 | 21,759 | 21,759 | 21,759 | 20,055 |
| Change | - | 0% | 0% | 0% | 0% | -7.83% |
| Enterprise Value (EV) 1 | 188,461 | 193,824 | 208,199 | 220,754 | 212,389 | 214,758 |
| Change | - | 2.85% | 7.42% | 6.03% | -3.79% | 1.12% |
| P/E | -0.62x | -1.4x | -0.58x | -0.98x | 5.18x | -1.2x |
| PBR | -0.34x | -0.26x | -0.2x | -0.16x | -0.18x | -0.15x |
| PEG | - | 0x | -0x | 0x | -0x | 0x |
| Capitalization / Revenue | 0.41x | 0.31x | 0.19x | 0.12x | 0.12x | 0.12x |
| EV / Revenue | 3.57x | 2.76x | 1.78x | 1.24x | 1.13x | 1.33x |
| EV / EBITDA | -24.6x | 83.8x | 32x | 8.65x | 9.68x | 22.8x |
| EV / EBIT | -10.7x | -35.3x | -160x | 13.9x | 21.4x | -49.2x |
| EV / FCF | 15.1x | 133x | 176x | 10.6x | -121x | 11.1x |
| FCF Yield | 6.62% | 0.75% | 0.57% | 9.45% | -0.83% | 9.05% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -6.22 | -2.727 | -6.568 | -3.901 | 0.74 | -2.942 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 52,805 | 70,221 | 116,787 | 178,496 | 188,495 | 161,473 |
| EBITDA 1 | -7,665 | 2,313 | 6,514 | 25,508 | 21,952 | 9,409 |
| EBIT 1 | -17,619 | -5,484 | -1,303 | 15,917 | 9,945 | -4,363 |
| Net income 1 | -36,227 | -15,882 | -38,252 | -22,717 | 5,511 | -17,134 |
| Net Debt 1 | 166,702 | 172,065 | 186,440 | 198,995 | 190,630 | 194,703 |
| Reference price 2 | 3.830 | 3.830 | 3.830 | 3.830 | 3.830 | 3.530 |
| Nbr of stocks (in thousands) | 5,681,241 | 5,681,241 | 5,681,241 | 5,681,241 | 5,681,241 | 5,681,241 |
| Announcement Date | 6/4/21 | 4/7/22 | 4/4/23 | 6/6/24 | 6/12/25 | 6/10/26 |
1KES in Million2KES
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 251M | |
| 13.6x | 0.92x | 7.53x | 0.91% | 54.59B | |
| 10.4x | 0.79x | 6.92x | -.--% | 36.01B | |
| 13.79x | 1.38x | 6.31x | 1.84% | 27.96B | |
| 8.39x | 0.82x | 3.9x | 2.13% | 25.59B | |
| 13.79x | 0.74x | 6.72x | 1.73% | 20.37B | |
| 66.17x | 2.28x | 13.44x | 0.07% | 20.1B | |
| 28.65x | 1.09x | 5.82x | 3.68% | 16.63B | |
| -11.14x | 1.62x | 11.32x | -.--% | 16.18B | |
| 11.11x | 1.14x | 4.74x | - | 14.36B | |
| Average | 17.20x | 1.20x | 7.41x | 1.3% | 23.2B | |
| Weighted average by Cap. | 16.32x | 1.12x | 7.30x | 1.17% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- KQ Stock
- Valuation Kenya Airways Plc
Select your edition
All financial news and data tailored to specific country editions
