
Air New Zealand Ltd
ASX:AIZ

Intrinsic Value
The intrinsic value of one
AIZ
stock under the Base Case scenario is
1.07
AUD.
Compared to the current market price of 0.53 AUD,
Air New Zealand Ltd
is
Undervalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Air New Zealand Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Air New Zealand Ltd
Balance Sheet Decomposition
Air New Zealand Ltd
Current Assets | 2.8B |
Cash & Short-Term Investments | 1.5B |
Receivables | 906m |
Other Current Assets | 354m |
Non-Current Assets | 6B |
Long-Term Investments | 235m |
PP&E | 5.3B |
Intangibles | 200m |
Other Non-Current Assets | 309m |
Free Cash Flow Analysis
Air New Zealand Ltd
NZD | |
Free Cash Flow | NZD |
Earnings Waterfall
Air New Zealand Ltd
Revenue
|
6.7B
NZD
|
Cost of Revenue
|
-3.3B
NZD
|
Gross Profit
|
3.4B
NZD
|
Operating Expenses
|
-3.1B
NZD
|
Operating Income
|
218m
NZD
|
Other Expenses
|
-95m
NZD
|
Net Income
|
123m
NZD
|
AIZ Profitability Score
Profitability Due Diligence
Air New Zealand Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Air New Zealand Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
AIZ Solvency Score
Solvency Due Diligence
Air New Zealand Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
Air New Zealand Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AIZ Price Targets Summary
Air New Zealand Ltd
According to Wall Street analysts, the average 1-year price target for
AIZ
is 0.62 AUD
with a low forecast of 0.55 AUD and a high forecast of 0.79 AUD.
Dividends
Current shareholder yield for AIR is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
AIZ
stock under the Base Case scenario is
1.07
AUD.
Compared to the current market price of 0.53 AUD,
Air New Zealand Ltd
is
Undervalued by 50%.