|
Market Closed -
Australian S.E.
00:10:28 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 9.450 AUD | 0.00% |
|
+8.87% | -8.96% |
| 11-05 | Qantas Airways Limited - Shareholder/Analyst Call | |
| 11-05 | Qantas Airways to Launch Seasonal Service Between Sydney, South Africa | MT |
Company Valuation: Qantas Airways Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,417 | 10,697 | 9,019 | 15,917 | 15,739 | 14,005 | - | - |
| Change | - | 27.09% | -15.69% | 76.49% | -1.12% | -11.02% | - | - |
| Enterprise Value (EV) 1 | 12,354 | 13,582 | 13,125 | 20,946 | 21,900 | 21,488 | 22,541 | 23,072 |
| Change | - | 9.94% | -3.37% | 59.59% | 4.56% | -1.88% | 4.9% | 2.35% |
| P/E | -9.8x | 6.67x | 7.71x | 10.3x | 12.6x | 10.9x | 7.68x | 6.64x |
| PBR | -44.7x | 620x | 31.5x | 21.3x | 10.7x | 6.49x | 4.16x | 2.88x |
| PEG | - | -0x | -0.4x | 0.3x | -0.7x | 4.01x | 0.2x | 0.4x |
| Capitalization / Revenue | 0.92x | 0.54x | 0.41x | 0.67x | 0.62x | 0.51x | 0.5x | 0.48x |
| EV / Revenue | 1.36x | 0.69x | 0.6x | 0.88x | 0.86x | 0.78x | 0.8x | 0.79x |
| EV / EBITDA | 44x | 3.06x | 3.24x | 4.52x | 4.76x | 4.55x | 3.89x | 3.54x |
| EV / EBIT | -7.93x | 5.06x | 5.76x | 7.94x | 9.33x | 9.32x | 7.32x | 6.48x |
| EV / FCF | 7x | 5.39x | 23.7x | 47.6x | -277x | -33.7x | -103x | 80.8x |
| FCF Yield | 14.3% | 18.6% | 4.22% | 2.1% | -0.36% | -2.96% | -0.97% | 1.24% |
| Dividend per Share 2 | - | - | - | 0.429 | 0.396 | 0.3957 | 0.4398 | 0.4908 |
| Rate of return | - | - | - | 3.99% | 3.73% | 4.19% | 4.65% | 5.19% |
| EPS 2 | -0.456 | 0.93 | 0.759 | 1.04 | 0.845 | 0.868 | 1.23 | 1.423 |
| Distribution rate | - | - | - | 41.3% | 46.9% | 45.6% | 35.7% | 34.5% |
| Net sales 1 | 9,108 | 19,815 | 21,939 | 23,823 | 25,516 | 27,497 | 28,235 | 29,065 |
| EBITDA 1 | 281 | 4,445 | 4,052 | 4,638 | 4,596 | 4,727 | 5,796 | 6,516 |
| EBIT 1 | -1,558 | 2,682 | 2,279 | 2,639 | 2,348 | 2,306 | 3,079 | 3,559 |
| Net income 1 | -860 | 1,744 | 1,251 | 1,605 | 1,289 | 1,332 | 1,853 | 2,140 |
| Net Debt 1 | 3,937 | 2,885 | 4,106 | 5,029 | 6,161 | 7,483 | 8,536 | 9,067 |
| Reference price 2 | 4.470 | 6.200 | 5.850 | 10.740 | 10.620 | 9.450 | 9.450 | 9.450 |
| Nbr of stocks (in thousands) | 1,882,945 | 1,725,278 | 1,541,633 | 1,481,992 | 1,481,992 | 1,481,992 | - | - |
| Announcement Date | 8/24/22 | 8/23/23 | 8/28/24 | 8/27/25 | 8/26/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.89x | 0.78x | 4.53x | 4.19% | 9.75B | |
| 17.23x | 0.93x | 8.29x | 0.92% | 55.86B | |
| 12.99x | 0.78x | 7.74x | -.--% | 35.9B | |
| 14.59x | 1.48x | 6.84x | 1.7% | 29.38B | |
| 8.33x | 0.82x | 3.95x | 2.08% | 25.01B | |
| 17.89x | 0.79x | 7.67x | 1.62% | 21.76B | |
| 129.75x | 2.34x | 14.38x | 0.06% | 22.18B | |
| 32.33x | 1.13x | 6.17x | 3.32% | 17.35B | |
| -10.76x | 1.67x | 13.49x | -.--% | 17.3B | |
| 9.41x | 1.11x | 4.69x | 3.49% | 13.5B | |
| Average | 24.26x | 1.18x | 7.77x | 1.74% | 24.8B | |
| Weighted average by Cap. | 23.96x | 1.14x | 7.96x | 1.35% |
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
- QAN Stock
- Valuation Qantas Airways Limited
Select your edition
All financial news and data tailored to specific country editions
