Valuation Singapore Airlines Limited Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 03:11:29 2026-08-06 EDT			5-day change	1st Jan Change
5.150 ^EUR	+0.35%		+1.86%	+20.41%

08-06	Challenges facing new Air India CEO Tewolde Gebremariam	RE
08-06	Air India bets on Ethiopian Airlines veteran Tewolde for tough reset	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	35,453	36,954	26,484	20,189	20,796	24,262	-	-
Change	-	4.23%	-28.33%	-23.77%	3.01%	16.67%	-	-
Enterprise Value (EV) ¹	37,386	35,965	28,663	24,846	23,509	27,015	27,968	28,639
Change	-	-3.8%	-20.3%	-13.32%	-5.38%	14.91%	3.53%	2.4%
P/E	-34x	16.3x	10.4x	7.96x	17.3x	30.4x	18x	15.7x
PBR	0.73x	0.86x	1.17x	1.29x	1.2x	1.46x	1.42x	1.37x
PEG	-	-0x	0.1x	0.2x	-0.3x	-0.9x	0.3x	1.1x
Capitalization / Revenue	4.66x	2.08x	1.39x	1.03x	1.01x	1.1x	1.09x	1.05x
EV / Revenue	4.91x	2.02x	1.51x	1.27x	1.15x	1.22x	1.25x	1.23x
EV / EBITDA	28.7x	7x	5.08x	6.07x	4.78x	6.42x	6.07x	5.83x
EV / EBIT	-61.3x	13.4x	10.5x	14.5x	9.9x	16.3x	14.2x	13.8x
EV / FCF	-5,192x	4.78x	7.5x	8.45x	9.5x	28.6x	58.4x	28.5x
FCF Yield	-0.02%	20.9%	13.3%	11.8%	10.5%	3.5%	1.71%	3.5%
Dividend per Share ²	-	0.38	0.48	0.4	0.37	0.2314	0.3593	0.3606
Rate of return	-	6.63%	7.5%	5.89%	5.61%	3.01%	4.67%	4.68%
EPS ²	-0.162	0.351	0.614	0.853	0.382	0.2531	0.427	0.4903
Distribution rate	-	108%	78.2%	46.9%	96.9%	91.4%	84.1%	73.5%
Net sales ¹	7,615	17,775	19,013	19,540	20,522	22,098	22,312	23,214
EBITDA ¹	1,301	5,137	5,648	4,090	4,916	4,206	4,606	4,910
EBIT ¹	-609.7	2,692	2,728	1,709	2,374	1,655	1,976	2,080
Net income ¹	-962	2,157	2,675	2,778	1,184	753.3	1,189	1,517
Net Debt ¹	1,932	-988.3	2,179	4,657	2,714	2,753	3,706	4,377
Reference price ²	5.500	5.730	6.400	6.790	6.600	7.700	7.700	7.700
Nbr of stocks (in thousands)	6,446,082	6,449,164	4,138,150	2,973,273	3,150,884	3,150,884	-	-
Announcement Date	5/18/22	5/16/23	5/15/24	5/15/25	5/14/26	-	-	-

¹SGD in Million²SGD

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.	14.51x	1.02x	7.77x	0.83%	60.92B
UNITED AIRLINES HOLDINGS, INC.	11.68x	0.89x	7.25x	-.--%	43.09B
RYANAIR HOLDINGS PLC	14.52x	1.48x	6.67x	1.72%	30.55B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	8.58x	0.83x	3.89x	2.1%	26.36B
INTERGLOBE AVIATION LIMITED	71.21x	2.42x	14.09x	0.06%	21.96B
SINGAPORE AIRLINES LIMITED	30.38x	1.22x	6.42x	3.01%	18.91B
AIR CHINA LIMITED	-15.17x	1.62x	10.82x	-.--%	17.01B
LATAM AIRLINES GROUP S.A.	12.32x	1.27x	5.18x	2.83%	16.62B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-125.96x	1.51x	8.65x	-.--%	12.57B
Average	2.45x	1.36x	7.86x	1.17%	27.55B
Weighted average by Cap.	10.32x	1.26x	7.67x	1.06%