Valuation Lufthansa

Equities

Market Closed - Xetra Other stock markets 11:44:39 2024-09-19 EDT			After market 14:14:14
6.368 ^EUR	+3.01%		6.386	+0.28%

04:01pm	Lufthansa extends flight stop to Israel and Iran	DP
09-18	System failure at Lufthansa Cargo: Problems in Frankfurt and Munich	DP

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	7,847	6,465	7,388	9,283	9,621	7,397	-	-
Change	-	-17.62%	14.29%	25.65%	3.64%	-23.11%	-	-
Enterprise Value (EV) ¹	14,509	16,387	16,411	16,154	15,303	13,068	12,709	12,794
Change	-	12.94%	0.15%	-1.57%	-5.27%	-14.61%	-2.75%	0.67%
P/E ratio	6.44x	-0.86x	-2.07x	11.8x	5.75x	7.7x	4.95x	4.51x
PBR	0.77x	4.8x	1.66x	1.1x	1x	0.72x	0.65x	0.58x
PEG	-	0x	0x	-0x	0x	-0.2x	0.1x	0.46x
Capitalization / Revenue	0.22x	0.48x	0.44x	0.28x	0.27x	0.2x	0.19x	0.18x
EV / Revenue	0.4x	1.21x	0.98x	0.49x	0.43x	0.35x	0.32x	0.31x
EV / EBITDA	3.02x	-6.46x	497x	4.27x	3.12x	3.36x	2.76x	2.58x
EV / EBIT	7.16x	-3.01x	-6.99x	10.7x	5.71x	8.28x	5.52x	5.23x
EV / FCF	24.9x	-4.47x	-19.2x	5.61x	7.17x	26.1x	9.04x	10.8x
FCF Yield	4.01%	-22.4%	-5.21%	17.8%	13.9%	3.83%	11.1%	9.23%
Dividend per Share ²	-	-	-	-	0.3	0.2382	0.2836	0.3409
Rate of return	-	-	-	-	3.73%	3.85%	4.59%	5.51%
EPS ²	2.55	-12.51	-2.99	0.66	1.4	0.8029	1.249	1.37
Distribution rate	-	-	-	-	21.4%	29.7%	22.7%	24.9%
Net sales ¹	36,424	13,589	16,811	32,770	35,442	37,488	39,908	41,547
EBITDA ¹	4,802	-2,537	33	3,786	4,910	3,884	4,606	4,953
EBIT ¹	2,026	-5,451	-2,349	1,509	2,682	1,579	2,303	2,447
Net income ¹	1,213	-6,725	-2,191	791	1,673	965.7	1,495	1,683
Net Debt ¹	6,662	9,922	9,023	6,871	5,682	5,670	5,311	5,397
Reference price ²	16.410	10.815	6.180	7.765	8.048	6.182	6.182	6.182
Nbr of stocks (in thousands)	478,194	597,743	1,195,486	1,195,486	1,195,486	1,196,601	-	-
Announcement Date	3/19/20	3/4/21	3/3/22	3/3/23	3/7/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
LUFTHANSA	7.72x	0.35x	3.37x	+3.90%	8.22B
DELTA AIR LINES, INC.	8.03x	0.79x	5.29x	+0.85%	29.93B
INTERGLOBE AVIATION LIMITED	22.66x	2.45x	10.53x	+0.41%	22.74B
RYANAIR HOLDINGS PLC	11.79x	1.19x	5.88x	+2.31%	19.75B
SINGAPORE AIRLINES LIMITED	8.69x	1.43x	6.11x	+5.24%	18.18B
UNITED AIRLINES HOLDINGS, INC.	5.7x	0.61x	4.39x	-.--%	17.31B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	5.29x	0.63x	3.36x	+3.01%	13.35B
AIR CHINA LIMITED	17.15x	1.52x	8.59x	-.--%	12.31B
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI	4.15x	0.91x	4.09x	-	11.8B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	17.65x	1.44x	7.72x	+0.29%	11.49B
Average	10.88x	1.13x	5.93x	+1.78%	16.51B
Weighted average by Cap.	11.16x	1.19x	6.16x	+1.64%