
Qantas Airways Ltd
ASX:QAN

Intrinsic Value
The intrinsic value of one
QAN
stock under the Base Case scenario is
15.07
AUD.
Compared to the current market price of 9.54 AUD,
Qantas Airways Ltd
is
Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Qantas Airways Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Qantas Airways Ltd
Balance Sheet Decomposition
Qantas Airways Ltd
Current Assets | 4.5B |
Cash & Short-Term Investments | 2.6B |
Receivables | 1B |
Other Current Assets | 917m |
Non-Current Assets | 17.3B |
Long-Term Investments | 259m |
PP&E | 15.5B |
Intangibles | 618m |
Other Non-Current Assets | 888m |
Free Cash Flow Analysis
Qantas Airways Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Qantas Airways Ltd
Revenue
|
22.9B
AUD
|
Cost of Revenue
|
-11.1B
AUD
|
Gross Profit
|
11.9B
AUD
|
Operating Expenses
|
-9.7B
AUD
|
Operating Income
|
2.1B
AUD
|
Other Expenses
|
-836m
AUD
|
Net Income
|
1.3B
AUD
|
QAN Profitability Score
Profitability Due Diligence
Qantas Airways Ltd's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Score
Qantas Airways Ltd's profitability score is 70/100. The higher the profitability score, the more profitable the company is.
QAN Solvency Score
Solvency Due Diligence
Qantas Airways Ltd's solvency score is 20/100. The higher the solvency score, the more solvent the company is.

Score
Qantas Airways Ltd's solvency score is 20/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
QAN Price Targets Summary
Qantas Airways Ltd
According to Wall Street analysts, the average 1-year price target for
QAN
is 10.54 AUD
with a low forecast of 9.39 AUD and a high forecast of 12.39 AUD.
Dividends
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?
The intrinsic value of one
QAN
stock under the Base Case scenario is
15.07
AUD.
Compared to the current market price of 9.54 AUD,
Qantas Airways Ltd
is
Undervalued by 37%.