AEGN Relative Valuation - Aegean Airlines SA

Watchlist Manager

Watchlist

Price: 11.92 EUR -0.67%

Market Cap: €1.1B

A	Aegean Airlines SA ATHEX:AEGN	GR
	S2 Resources Ltd ASX:S2R	AU
	RWE AG XETRA:RWE	DE
	DIC Asset AG XETRA:DIC	DE
	Tarsons Products Ltd NSE:TARSONS	IN

Relative Value

The Relative Value of one AEGN stock under the Base Case scenario is hidden EUR. Compared to the current market price of 11.92 EUR, Aegean Airlines SA 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.

What is Relative Valuation?

How is Relative Value calculated?

AEGN Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
GR	A	Aegean Airlines SA ATHEX:AEGN	1.1B EUR	0.6	7.2	3.3	6.4
US		Delta Air Lines Inc NYSE:DAL	43.5B USD	0.7	8.7	6.3	8.9
US		United Airlines Holdings Inc NASDAQ:UAL	30.3B USD	0.5	9	7.8	7.8
CH		Kinarus Therapeutics Holding AG SIX:KNRS	19.5B CHF	0	-1 404.3	-1 404.9	-1 404.9
UK		International Consolidated Airlines Group SA LSE:IAG	16.7B GBP	0.6	5.9	2.9	4.5
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
US		Southwest Airlines Co NYSE:LUV	20.5B USD	0.7	46.6	11	51.2
IN		Interglobe Aviation Ltd NSE:INDIGO	1.6T INR	2	51.4	8.5	16.2
CN		Air China Ltd SSE:601111	116B CNY	0.7	445.9	-6 675.7	-6 675.7
SG		Singapore Airlines Ltd SGX:C6L	20.3B SGD	1	9.1	5.4	13.1
CN		China Southern Airlines Co Ltd SSE:600029	101.8B CNY	0.6	-77.2	34.2	34.2

				Revenue Growth	P/S to Growth
GR	A	Aegean Airlines SA ATHEX:AEGN	Average P/S: 0.9 0.6	8%	0.1
US		Delta Air Lines Inc NYSE:DAL	0.7	3%	0.2
US		United Airlines Holdings Inc NASDAQ:UAL	0.5	7%	0.1
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Not Available	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	0.6	5%	0.1
IE	R	Ryanair Holdings PLC LSE:RYA	1.1	9%	0.1
US		Southwest Airlines Co NYSE:LUV	0.7	8%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	2	12%	0.2
CN		Air China Ltd SSE:601111	0.7	6%	0.1
SG		Singapore Airlines Ltd SGX:C6L	1	3%	0.3
CN		China Southern Airlines Co Ltd SSE:600029	0.6	5%	0.1

				Earnings Growth	PEG
GR	A	Aegean Airlines SA ATHEX:AEGN	Average P/E: 65.8 7.2	1%	7.2
US		Delta Air Lines Inc NYSE:DAL	8.7	6%	1.4
US		United Airlines Holdings Inc NASDAQ:UAL	9	18%	0.5
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.3	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	5.9	6%	1
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
US		Southwest Airlines Co NYSE:LUV	46.6	85%	0.5
IN		Interglobe Aviation Ltd NSE:INDIGO	51.4	8%	6.4
CN		Air China Ltd SSE:601111	445.9	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	9.1	-23%	N/A
CN		China Southern Airlines Co Ltd SSE:600029	Negative Multiple: -77.2	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
GR	A	Aegean Airlines SA ATHEX:AEGN	Average EV/EBITDA: 9.3 3.3	7%	0.5
US		Delta Air Lines Inc NYSE:DAL	6.3	11%	0.6
US		United Airlines Holdings Inc NASDAQ:UAL	7.8	31%	0.3
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	2.9	5%	0.6
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
US		Southwest Airlines Co NYSE:LUV	11	39%	0.3
IN		Interglobe Aviation Ltd NSE:INDIGO	8.5	12%	0.7
CN		Air China Ltd SSE:601111	Negative Multiple: -6 675.7	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	5.4	3%	1.8
CN		China Southern Airlines Co Ltd SSE:600029	34.2	103%	0.3

				EBIT Growth	EV/EBIT to Growth
GR	A	Aegean Airlines SA ATHEX:AEGN	Average EV/EBIT: 16.6 6.4	7%	0.9
US		Delta Air Lines Inc NYSE:DAL	8.9	12%	0.7
US		United Airlines Holdings Inc NASDAQ:UAL	7.8	14%	0.6
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	4.5	4%	1.1
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
US		Southwest Airlines Co NYSE:LUV	51.2	100%	0.5
IN		Interglobe Aviation Ltd NSE:INDIGO	16.2	6%	2.7
CN		Air China Ltd SSE:601111	Negative Multiple: -6 675.7	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	13.1	1%	13.1
CN		China Southern Airlines Co Ltd SSE:600029	34.2	32%	1.1

Aegean Airlines SA
ATHEX:AEGN

Relative Value

Valuation Multiples

Multiples Across Competitors

AEGN Competitors Multiples
Aegean Airlines SA Competitors

See Also

Company

Help

Tools

Stocks

Aegean Airlines SA ATHEX:AEGN

Relative Value

Valuation Multiples

Multiples Across Competitors

AEGN Competitors Multiples Aegean Airlines SA Competitors

See Also

Company

Help

Tools

Stocks

Aegean Airlines SA
ATHEX:AEGN

AEGN Competitors Multiples
Aegean Airlines SA Competitors