I

Icelandair Group hf
ICEX:ICEAIR

Watchlist Manager
Icelandair Group hf
ICEX:ICEAIR
Watchlist
Price: 0.754 ISK -1.05% Market Closed
Market Cap: 31B ISK

Relative Value

The Relative Value of one ICEAIR stock under the Base Case scenario is hidden ISK. Compared to the current market price of 0.754 ISK, Icelandair Group hf 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.

ICEAIR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
72
Median 3Y
0.2
Median 5Y
0.4
Industry
0.5
vs History
vs Industry
100
Median 3Y
-17.2
Median 5Y
-4.6
Industry
8.6
vs History
76
vs Industry
61
Median 3Y
1.6
Median 5Y
1.5
Industry
3.2
vs History
20
vs Industry
11
Median 3Y
-1.6
Median 5Y
-1.7
Industry
16
vs History
96
vs Industry
53
Median 3Y
1.4
Median 5Y
1.6
Industry
1.9
vs History
95
vs Industry
81
Median 3Y
0.4
Median 5Y
0.5
Industry
0.9
vs History
98
vs Industry
84
Median 3Y
0.7
Median 5Y
0.9
Industry
3
vs History
61
vs Industry
49
Median 3Y
4
Median 5Y
3.2
Industry
5.9
vs History
vs Industry
9
Median 3Y
-18.1
Median 5Y
-3.8
Industry
10.1
vs History
76
vs Industry
63
Median 3Y
2.6
Median 5Y
2.3
Industry
5.7
vs History
57
vs Industry
50
Median 3Y
5.7
Median 5Y
2.6
Industry
11.5
vs History
95
vs Industry
65
Median 3Y
0.6
Median 5Y
0.7
Industry
0.8

Multiples Across Competitors

ICEAIR Competitors Multiples
Icelandair Group hf Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IS
Icelandair Group hf
ICEX:ICEAIR
31B ISK 0.1 -56.1 3.1 -23.1
VN
Vietjet Aviation JSC
VN:VJC
111.2T VND 1.5 69 29.8 35.6
VN
Vietnam Airlines JSC
VN:HVN
87.3T VND 0.8 10.3 5.3 7.8
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
225.4B RUB 0.3 2.7 3 7
AU
Virgin Australia Holdings Ltd
ASX:VGN
2.5B AUD 0 0 0 0
RU
Aviakompaniya UTair PAO
MOEX:UTAR
86.4B RUB 0.7 -24.8 5.1 28.7
TW
Tigerair Taiwan Co Ltd
TWSE:6757
31.1B TWD 0 0 0 0
IL
Israir Group Ltd
TASE:ISRG
475.4m ILA 0 0 0 0
US
Flyexclusive Inc
AMEX:FLYX
330.1m USD 0.9 -11.8 -13.1 -7.7
US
Surf Air Mobility Inc
NYSE:SRFM
131m USD 1.2 -1.8 -5.7 -4.5
ID
AirAsia Indonesia Tbk PT
IDX:CMPP
865.5B IDR 0.1 -0.5 -15.3 -15.3
P/E Multiple
Earnings Growth PEG
IS
I
Icelandair Group hf
ICEX:ICEAIR
Average P/E: 27.3
Negative Multiple: -56.1
N/A N/A
VN
V
Vietjet Aviation JSC
VN:VJC
69
36%
1.9
VN
V
Vietnam Airlines JSC
VN:HVN
10.3
4%
2.6
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
2.7
N/A N/A
AU
V
Virgin Australia Holdings Ltd
ASX:VGN
Not Available N/A N/A
RU
A
Aviakompaniya UTair PAO
MOEX:UTAR
Negative Multiple: -24.8 N/A N/A
TW
T
Tigerair Taiwan Co Ltd
TWSE:6757
Not Available N/A N/A
IL
I
Israir Group Ltd
TASE:ISRG
Not Available N/A N/A
US
F
Flyexclusive Inc
AMEX:FLYX
Negative Multiple: -11.8 N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -1.8 N/A N/A
ID
A
AirAsia Indonesia Tbk PT
IDX:CMPP
Negative Multiple: -0.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IS
I
Icelandair Group hf
ICEX:ICEAIR
Average EV/EBITDA: 9.3
3.1
N/A N/A
VN
V
Vietjet Aviation JSC
VN:VJC
29.8
22%
1.4
VN
V
Vietnam Airlines JSC
VN:HVN
5.3
15%
0.4
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
3
N/A N/A
AU
V
Virgin Australia Holdings Ltd
ASX:VGN
Not Available N/A N/A
RU
A
Aviakompaniya UTair PAO
MOEX:UTAR
5.1
N/A N/A
TW
T
Tigerair Taiwan Co Ltd
TWSE:6757
Not Available N/A N/A
IL
I
Israir Group Ltd
TASE:ISRG
Not Available N/A N/A
US
F
Flyexclusive Inc
AMEX:FLYX
Negative Multiple: -13.1 N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -5.7 N/A N/A
ID
A
AirAsia Indonesia Tbk PT
IDX:CMPP
Negative Multiple: -15.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IS
I
Icelandair Group hf
ICEX:ICEAIR
Average EV/EBIT: 19.8
Negative Multiple: -23.1
N/A N/A
VN
V
Vietjet Aviation JSC
VN:VJC
35.6
27%
1.3
VN
V
Vietnam Airlines JSC
VN:HVN
7.8
24%
0.3
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
7
N/A N/A
AU
V
Virgin Australia Holdings Ltd
ASX:VGN
Not Available N/A N/A
RU
A
Aviakompaniya UTair PAO
MOEX:UTAR
28.7
N/A N/A
TW
T
Tigerair Taiwan Co Ltd
TWSE:6757
Not Available N/A N/A
IL
I
Israir Group Ltd
TASE:ISRG
Not Available N/A N/A
US
F
Flyexclusive Inc
AMEX:FLYX
Negative Multiple: -7.7 N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -4.5 N/A N/A
ID
A
AirAsia Indonesia Tbk PT
IDX:CMPP
Negative Multiple: -15.3 N/A N/A