F

Flyexclusive Inc
AMEX:FLYX

Watchlist Manager
Flyexclusive Inc
AMEX:FLYX
Watchlist
Price: 3.98 USD -3.4% Market Closed
Market Cap: 321.1m USD

Relative Value

The Relative Value of one FLYX stock under the Base Case scenario is hidden USD. Compared to the current market price of 3.98 USD, Flyexclusive Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

FLYX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
21
vs Industry
23
Median 3Y
0.8
Median 5Y
0.5
Industry
0.5
Forward
0.8
vs History
vs Industry
6
Median 3Y
-8.6
Median 5Y
-6.8
Industry
8.8
Forward
-18.5
vs History
16
vs Industry
21
Median 3Y
-10.1
Median 5Y
-25.7
Industry
3.2
vs History
vs Industry
Median 3Y
-4
Median 5Y
-32.2
Industry
14.2
vs History
vs Industry
59
Median 3Y
-1.1
Median 5Y
1.3
Industry
2
vs History
21
vs Industry
31
Median 3Y
1.1
Median 5Y
0.8
Industry
0.9
Forward
1.1
vs History
21
vs Industry
14
Median 3Y
8.8
Median 5Y
-793.2
Industry
3
vs History
vs Industry
Median 3Y
-13.1
Median 5Y
-49.5
Industry
6
Forward
229.7
vs History
vs Industry
Median 3Y
-7.6
Median 5Y
-23.4
Industry
10.3
Forward
-13.6
vs History
16
vs Industry
11
Median 3Y
-15
Median 5Y
-33.4
Industry
5.7
vs History
vs Industry
Median 3Y
-11
Median 5Y
-13
Industry
11.6
vs History
69
vs Industry
34
Median 3Y
1.2
Median 5Y
1.2
Industry
0.8

Multiples Across Competitors

FLYX Competitors Multiples
Flyexclusive Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Flyexclusive Inc
AMEX:FLYX
318.9m USD 0.9 -11.4 -12.7 -7.6
VN
Vietjet Aviation JSC
VN:VJC
109.4T VND 1.5 67.9 29.4 35.2
VN
Vietnam Airlines JSC
VN:HVN
82.1T VND 0.7 9.7 5 7.3
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
222.7B RUB 0.3 2.7 3 7
AU
Virgin Australia Holdings Ltd
ASX:VGN
2.5B AUD 0 0 0 0
RU
Aviakompaniya UTair PAO
MOEX:UTAR
86B RUB 0.7 -24.7 5.1 28.6
TW
Tigerair Taiwan Co Ltd
TWSE:6757
30.8B TWD 0 0 0 0
IL
Israir Group Ltd
TASE:ISRG
475.4m ILA 0 0 0 0
IS
Icelandair Group hf
ICEX:ICEAIR
32.1B ISK 0.2 -58 3.1 -23.6
US
Surf Air Mobility Inc
NYSE:SRFM
124.5m USD 1.2 -1.7 -5.5 -4.3
ID
AirAsia Indonesia Tbk PT
IDX:CMPP
865.5B IDR 0.1 -0.5 -15.3 -15.3
P/E Multiple
Earnings Growth PEG
US
F
Flyexclusive Inc
AMEX:FLYX
Average P/E: 26.7
Negative Multiple: -11.4
N/A N/A
VN
V
Vietjet Aviation JSC
VN:VJC
67.9
36%
1.9
VN
V
Vietnam Airlines JSC
VN:HVN
9.7
4%
2.4
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
2.7
N/A N/A
AU
V
Virgin Australia Holdings Ltd
ASX:VGN
Not Available N/A N/A
RU
A
Aviakompaniya UTair PAO
MOEX:UTAR
Negative Multiple: -24.7 N/A N/A
TW
T
Tigerair Taiwan Co Ltd
TWSE:6757
Not Available N/A N/A
IL
I
Israir Group Ltd
TASE:ISRG
Not Available N/A N/A
IS
I
Icelandair Group hf
ICEX:ICEAIR
Negative Multiple: -58 N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -1.7 N/A N/A
ID
A
AirAsia Indonesia Tbk PT
IDX:CMPP
Negative Multiple: -0.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
F
Flyexclusive Inc
AMEX:FLYX
Average EV/EBITDA: 9.1
Negative Multiple: -12.7
N/A N/A
VN
V
Vietjet Aviation JSC
VN:VJC
29.4
22%
1.3
VN
V
Vietnam Airlines JSC
VN:HVN
5
15%
0.3
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
3
N/A N/A
AU
V
Virgin Australia Holdings Ltd
ASX:VGN
Not Available N/A N/A
RU
A
Aviakompaniya UTair PAO
MOEX:UTAR
5.1
N/A N/A
TW
T
Tigerair Taiwan Co Ltd
TWSE:6757
Not Available N/A N/A
IL
I
Israir Group Ltd
TASE:ISRG
Not Available N/A N/A
IS
I
Icelandair Group hf
ICEX:ICEAIR
3.1
N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -5.5 N/A N/A
ID
A
AirAsia Indonesia Tbk PT
IDX:CMPP
Negative Multiple: -15.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
F
Flyexclusive Inc
AMEX:FLYX
Average EV/EBIT: 19.5
Negative Multiple: -7.6
N/A N/A
VN
V
Vietjet Aviation JSC
VN:VJC
35.2
27%
1.3
VN
V
Vietnam Airlines JSC
VN:HVN
7.3
24%
0.3
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
7
N/A N/A
AU
V
Virgin Australia Holdings Ltd
ASX:VGN
Not Available N/A N/A
RU
A
Aviakompaniya UTair PAO
MOEX:UTAR
28.6
N/A N/A
TW
T
Tigerair Taiwan Co Ltd
TWSE:6757
Not Available N/A N/A
IL
I
Israir Group Ltd
TASE:ISRG
Not Available N/A N/A
IS
I
Icelandair Group hf
ICEX:ICEAIR
Negative Multiple: -23.6 N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -4.3 N/A N/A
ID
A
AirAsia Indonesia Tbk PT
IDX:CMPP
Negative Multiple: -15.3 N/A N/A