Qantas Airways Ltd
ASX:QAN

Watchlist Manager
Qantas Airways Ltd Logo
Qantas Airways Ltd
ASX:QAN
Watchlist
Price: 10.28 AUD -0.77% Market Closed
Market Cap: 15.6B AUD

Intrinsic Value

The intrinsic value of one QAN stock under the Base Case scenario is 23.98 AUD. Compared to the current market price of 10.28 AUD, Qantas Airways Ltd is Undervalued by 57%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

QAN Intrinsic Value
23.98 AUD
Undervaluation 57%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Qantas Airways Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about QAN?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is QAN valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Qantas Airways Ltd.

Explain Valuation
Compare QAN to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Rising operating costs amid high fuel prices and increasing labor expenses could significantly reduce Qantas’s profit margins, especially as the airline returns to full capacity and negotiates new labor agreements post-COVID disruptions.

Ongoing domestic competition from Virgin Australia and expanding regional carriers like Rex could pressure Qantas’s market share and force further fare discounts, weakening yields and compromising profitability in key routes.

Aggressive capital expenditures for fleet renewal and ultra-long-haul initiatives (including Project Sunrise) may strain Qantas’s balance sheet if customer demand for those long-haul routes does not materialize as quickly as anticipated.

Bull Theses

Qantas’s dominant position in Australian domestic aviation and its robust frequent-flyer program underpin strong brand loyalty and provide a reliable revenue base, despite increased competition.

The airline’s proven ability to execute cost-saving measures—evident in its restructuring efforts during the pandemic—positions Qantas to better manage macroeconomic shocks and control expenses over the long term.

Strategic investments in long-haul routes, such as Project Sunrise, could open lucrative direct flights to key international destinations, helping Qantas drive premium pricing and differentiate from regional competitors.

Show More Less
How do you feel about QAN?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Qantas Airways Ltd

Current Assets 4.5B
Cash & Short-Term Investments 2.4B
Receivables 1.2B
Other Current Assets 933m
Non-Current Assets 18.8B
Long-Term Investments 226m
PP&E 17.2B
Intangibles 598m
Other Non-Current Assets 857m
Current Liabilities 12.7B
Accounts Payable 3.1B
Other Current Liabilities 9.6B
Non-Current Liabilities 9.9B
Long-Term Debt 7.3B
Other Non-Current Liabilities 2.5B
Efficiency

Free Cash Flow Analysis
Qantas Airways Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Qantas Airways Ltd

Revenue
23.8B AUD
Cost of Revenue
-11.3B AUD
Gross Profit
12.6B AUD
Operating Expenses
-10.1B AUD
Operating Income
2.5B AUD
Other Expenses
-850m AUD
Net Income
1.6B AUD
Fundamental Scores

QAN Profitability Score
Profitability Due Diligence

Qantas Airways Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

66/100
Profitability
Score

Qantas Airways Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

QAN Solvency Score
Solvency Due Diligence

Qantas Airways Ltd's solvency score is 19/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Positive Net Debt
Low Altman Z-Score
Short-Term Solvency
19/100
Solvency
Score

Qantas Airways Ltd's solvency score is 19/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

QAN Price Targets Summary
Qantas Airways Ltd

Wall Street analysts forecast QAN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for QAN is 12.53 AUD with a low forecast of 10.61 AUD and a high forecast of 13.93 AUD.

Lowest
Price Target
10.61 AUD
3% Upside
Average
Price Target
12.53 AUD
22% Upside
Highest
Price Target
13.93 AUD
36% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for QAN 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

QAN News

Other Videos
What is the Intrinsic Value of one QAN stock?

The intrinsic value of one QAN stock under the Base Case scenario is 23.98 AUD.

Is QAN stock undervalued or overvalued?

Compared to the current market price of 10.28 AUD, Qantas Airways Ltd is Undervalued by 57%.

Back to Top