Valuation Ryanair Holdings plc

Equities

Market Closed - Euronext Dublin Other stock markets 01:55:00 16/04/26 am AEST			5-day change	1st Jan Change
25.52 ^EUR	-1.62%		-4.78%	-13.64%

15/04	Singapore's Scoot tops Cirium's global airline emissions efficiency rankings for 2025	RE
15/04	RYANAIR HLDGS : JP Morgan remains its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	18,657	15,418	16,943	23,972	19,849	26,793	-	-
Change	-	-17.36%	9.9%	41.48%	-17.2%	34.99%	-	-
Enterprise Value (EV) ¹	20,934	16,869	16,385	22,599	18,545	24,553	23,369	22,516
Change	-	-19.42%	-2.87%	37.93%	-17.94%	32.4%	-4.83%	-3.65%
P/E ratio	-18.1x	-63.8x	12.9x	12.6x	12.8x	12.5x	10.6x	10x
PBR	4.02x	2.78x	3x	3.15x	2.82x	3.3x	2.7x	2.27x
PEG	-	0.8x	-0x	0.3x	-1x	0.3x	0.6x	1.7x
Capitalization / Revenue	11.4x	3.21x	1.57x	1.78x	1.42x	1.73x	1.63x	1.51x
EV / Revenue	12.8x	3.51x	1.52x	1.68x	1.33x	1.59x	1.42x	1.27x
EV / EBITDA	-78x	44.4x	6.56x	7.24x	6.69x	6.56x	5.78x	5.21x
EV / EBIT	-24.9x	-49.7x	10.4x	11x	11.9x	10.2x	8.79x	7.98x
EV / FCF	-7.63x	22.2x	8.29x	29.5x	9.95x	11.8x	11.3x	12.1x
FCF Yield	-13.1%	4.5%	12.1%	3.39%	10%	8.46%	8.87%	8.23%
Dividend per Share ²	-	-	-	0.353	0.4	0.4644	0.5497	0.6072
Rate of return	-	-	-	1.68%	2.15%	1.82%	2.15%	2.38%
EPS ²	-0.9142	-0.213	1.153	1.674	1.455	2.043	2.398	2.54
Distribution rate	-	-	-	21.1%	27.5%	22.7%	22.9%	23.9%
Net sales ¹	1,636	4,801	10,775	13,444	13,948	15,469	16,470	17,743
EBITDA ¹	-268.4	379.8	2,496	3,120	2,772	3,745	4,042	4,318
EBIT ¹	-839.4	-339.6	1,573	2,061	1,558	2,403	2,660	2,823
Net income ¹	-1,015	-240.8	1,314	1,917	1,612	2,150	2,467	2,613
Net Debt ¹	2,276	1,452	-558.8	-1,373	-1,304	-2,240	-3,424	-4,277
Reference price ²	16.54	13.59	14.88	21.03	18.62	25.52	25.52	25.52
Nbr of stocks (in thousands)	1,127,657	1,134,481	1,138,665	1,139,908	1,065,713	1,049,890	-	-
Announcement Date	17/5/21	16/5/22	22/5/23	20/5/24	19/5/25	-	-	-

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.($)
RYANAIR HOLDINGS PLC	12.69x	1.62x	6.67x	1.79%	32.13B
DELTA AIR LINES, INC.	13.8x	0.88x	7.5x	1.08%	46.85B
UNITED AIRLINES HOLDINGS, INC.	9x	0.77x	6.17x	-.--%	31.56B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	6.62x	0.74x	3.37x	2.46%	24.19B
INTERGLOBE AVIATION LIMITED	423.23x	2.32x	12.32x	0.23%	18.39B
SINGAPORE AIRLINES LIMITED	18.87x	1.29x	5.83x	4.1%	16.37B
AIR CHINA LIMITED	-11.41x	1.72x	12.46x	-.--%	15.75B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-98.19x	1.64x	9.94x	0.17%	13.8B
CHINA EASTERN AIRLINES CORPORATION LIMITED	-16.42x	1.69x	10.23x	-.--%	13.5B
LUFTHANSA	7.59x	0.37x	3.66x	3.93%	11.33B
Average	36.58x	1.30x	7.81x	1.38%	22.39B
Weighted average by Cap.	35.37x	1.23x	7.49x	1.28%