Valuation Thai Airways International Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 04:01:32 16/09/26 pm AEST			5-day change	1st Jan Change
0.1410 ^EUR	+5.22%		+7.63%	-17.06%

27/08	The rise and fall of the world's superjumbo A380	RE
12/08	Thai Airways International Public Company Limited Reports Operating Results for the Second Quarter and Six Month Period Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	7,247	196,708	165,574	-	-
Change	-	2,614.41%	-15.83%	-	-
Enterprise Value (EV) ¹	7,247	235,802	218,122	205,380	208,710
Change	-	3,153.87%	-7.5%	-5.84%	1.62%
P/E	-0.53x	6.38x	9.26x	7.26x	6.84x
PBR	-	2.59x	1.89x	1.51x	1.24x
PEG	-	-0x	-0.2x	0.3x	1.12x
Capitalization / Revenue	-	1.07x	0.85x	0.79x	0.74x
EV / Revenue	-	1.29x	1.11x	0.97x	0.93x
EV / EBITDA	-	4.12x	5.25x	4.12x	3.8x
EV / EBIT	-	5.65x	8.37x	6.14x	5.77x
EV / FCF	-	9.39x	13.9x	25.5x	14.6x
FCF Yield	-	10.6%	7.19%	3.93%	6.84%
Dividend per Share ²	-	0.21	0.1465	0.1951	0.2094
Rate of return	-	3.02%	2.5%	3.34%	3.58%
EPS ²	-6.26	1.09	0.6317	0.8061	0.8551
Distribution rate	-	19.3%	23.2%	24.2%	24.5%
Net sales ¹	-	183,442	195,919	210,763	224,319
EBITDA ¹	-	57,259	41,552	49,886	54,877
EBIT ¹	-	41,740	26,056	33,473	36,163
Net income ¹	-26,934	30,910	17,854	22,926	24,188
Net Debt ¹	-	39,094	52,548	39,806	43,136
Reference price ²	3.320	6.950	5.850	5.850	5.850
Nbr of stocks (in thousands)	2,182,772	28,303,292	28,303,292	-	-
Announcement Date	25/2/25	27/2/26	-	-	-

¹THB in Million²THB

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.	12.48x	0.89x	6.92x	0.96%	51.6B
UNITED AIRLINES HOLDINGS, INC.	10.02x	0.77x	6.34x	-.--%	34.7B
RYANAIR HOLDINGS PLC	12.62x	1.28x	5.78x	1.98%	26.62B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.82x	0.77x	3.65x	2.3%	24.23B
INTERGLOBE AVIATION LIMITED	62.98x	2.18x	12.7x	0.07%	19.25B
SINGAPORE AIRLINES LIMITED	27.35x	1.07x	5.71x	3.76%	16.36B
AIR CHINA LIMITED	-10.13x	1.6x	11.2x	-.--%	15.66B
LATAM AIRLINES GROUP S.A.	11.26x	1.15x	4.78x	-	14.55B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-11.92x	1.59x	10.34x	-.--%	11.49B
Average	13.61x	1.26x	7.49x	1.13%	23.83B
Weighted average by Cap.	14.20x	1.14x	7.09x	1.11%