INDIGO Relative Valuation - Interglobe Aviation Ltd

Watchlist Manager

Watchlist

Price: 4 429.2002 INR -2.78% Market Closed

Market Cap: ₹1.7T

I	Interglobe Aviation Ltd BSE:539448	IN

Multiples-Based Value

The Multiples-Based Value of one INDIGO stock under the Base Case scenario is 3 598.1366 INR. Compared to the current market price of 4 429.2002 INR, Interglobe Aviation Ltd is Overvalued by 19%.

Multiples-Based 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 Multiples-Based Value calculated?

INDIGO Multiples-Based Value

Overvaluation 19%

Multiples-Based Value

Price ₹4 429.2002

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
IN		Interglobe Aviation Ltd BSE:539448	1.7T INR	2	53.1	8.7	16.7
US		Delta Air Lines Inc NYSE:DAL	44.1B USD	0.7	10.5	9.2	9.2
US		United Airlines Holdings Inc NASDAQ:UAL	30.8B USD	0.5	9.5	8	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	17.9B GBP	0.6	6.3	3.1	4.7
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
US		Southwest Airlines Co NYSE:LUV	20.3B USD	0.8	48.5	11.4	53.2
CN		Air China Ltd SSE:601111	120B CNY	0.7	-67.8	-649.5	-649.5
SG		Singapore Airlines Ltd SGX:C6L	20.6B SGD	1	9	5.3	13
CN		China Southern Airlines Co Ltd SSE:600029	103.7B CNY	0.6	120.9	30.6	30.6
CL		LATAM Airlines Group SA SGO:LTM	13.5T CLP	1.1	10.9	9	9

				Revenue Growth	P/S to Growth
IN		Interglobe Aviation Ltd BSE:539448	Average P/S: 0.9 2	12%	0.2
US		Delta Air Lines Inc NYSE:DAL	0.7	4%	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	0.8	8%	0.1
CN		Air China Ltd SSE:601111	0.7	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	1	3%	0.3
CN		China Southern Airlines Co Ltd SSE:600029	0.6	10%	0.1
CL		LATAM Airlines Group SA SGO:LTM	1.1	11%	0.1

				Earnings Growth	PEG
IN		Interglobe Aviation Ltd BSE:539448	Average P/E: 30.8 53.1	7%	7.6
US		Delta Air Lines Inc NYSE:DAL	10.5	6%	1.7
US		United Airlines Holdings Inc NASDAQ:UAL	9.5	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	6.3	5%	1.3
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
US		Southwest Airlines Co NYSE:LUV	48.5	83%	0.6
CN		Air China Ltd SSE:601111	Negative Multiple: -67.8	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	9	-22%	N/A
CN		China Southern Airlines Co Ltd SSE:600029	120.9	102%	1.2
CL		LATAM Airlines Group SA SGO:LTM	10.9	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
IN		Interglobe Aviation Ltd BSE:539448	Average EV/EBITDA: 10 8.7	12%	0.7
US		Delta Air Lines Inc NYSE:DAL	9.2	11%	0.8
US		United Airlines Holdings Inc NASDAQ:UAL	8	30%	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	3.1	4%	0.8
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
US		Southwest Airlines Co NYSE:LUV	11.4	37%	0.3
CN		Air China Ltd SSE:601111	Negative Multiple: -649.5	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	5.3	3%	1.8
CN		China Southern Airlines Co Ltd SSE:600029	30.6	73%	0.4
CL		LATAM Airlines Group SA SGO:LTM	9	34%	0.3

				EBIT Growth	EV/EBIT to Growth
IN		Interglobe Aviation Ltd BSE:539448	Average EV/EBIT: 16.8 16.7	6%	2.8
US		Delta Air Lines Inc NYSE:DAL	9.2	12%	0.8
US		United Airlines Holdings Inc NASDAQ:UAL	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	4.7	4%	1.2
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
US		Southwest Airlines Co NYSE:LUV	53.2	100%	0.5
CN		Air China Ltd SSE:601111	Negative Multiple: -649.5	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	13	1%	13
CN		China Southern Airlines Co Ltd SSE:600029	30.6	N/A	N/A
CL		LATAM Airlines Group SA SGO:LTM	9	12%	0.8

Interglobe Aviation Ltd
BSE:539448

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

INDIGO Competitors Multiples
Interglobe Aviation Ltd Competitors

See Also

Company

Help

Tools

Stocks

Interglobe Aviation Ltd BSE:539448

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

INDIGO Competitors Multiples Interglobe Aviation Ltd Competitors

See Also

Company

Help

Tools

Stocks

Interglobe Aviation Ltd
BSE:539448

INDIGO Competitors Multiples
Interglobe Aviation Ltd Competitors