T'way Air Co Ltd Relative Valuation - T'way Air Co Ltd

Watchlist Manager

Watchlist

Price: 1 121 KRW 1.36%

Market Cap: ₩462.9B

T	T'way Air Co Ltd KRX:091810	KR

Relative Value

The Relative Value of one T'way Air Co Ltd stock under the Base Case scenario is 3 416.86 KRW. Compared to the current market price of 1 121 KRW, T'way Air Co Ltd is Undervalued by 67%.

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?

Relative Value

Base Case

Undervaluation 67%

Relative Value

Price

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
KR	T	T'way Air Co Ltd KRX:091810	462.9B KRW	0.3	-1.4	-6.6	-2.7
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	16.9B GBP	0.6	5.8	2.9	4.4
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	1.5T INR	1.9	49.8	8.2	15.8
CN		Air China Ltd SSE:601111	112.4B CNY	0.7	428.5	-6 568.3	-6 568.3
SG		Singapore Airlines Ltd SGX:C6L	20.3B SGD	1	9	5.4	13.1
CN		China Southern Airlines Co Ltd SSE:600029	98.9B CNY	0.6	-75.2	33.9	33.9

				Revenue Growth	P/S to Growth
KR	T	T'way Air Co Ltd KRX:091810	Average P/S: 0.8 0.3	12%	0
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	1.9	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
KR	T	T'way Air Co Ltd KRX:091810	Average P/E: 70.7 Negative Multiple: -1.4	N/A	N/A
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	5.8	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	49.8	8%	6.2
CN		Air China Ltd SSE:601111	428.5	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	9	-23%	N/A
CN		China Southern Airlines Co Ltd SSE:600029	Negative Multiple: -75.2	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
KR	T	T'way Air Co Ltd KRX:091810	Average EV/EBITDA: 10 Negative Multiple: -6.6	50%	N/A
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	8.2	12%	0.7
CN		Air China Ltd SSE:601111	Negative Multiple: -6 568.3	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	5.4	3%	1.8
CN		China Southern Airlines Co Ltd SSE:600029	33.9	103%	0.3

				EBIT Growth	EV/EBIT to Growth
KR	T	T'way Air Co Ltd KRX:091810	Average EV/EBIT: 17.7 Negative Multiple: -2.7	N/A	N/A
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	4.4	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	15.8	6%	2.6
CN		Air China Ltd SSE:601111	Negative Multiple: -6 568.3	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	13.1	1%	13.1
CN		China Southern Airlines Co Ltd SSE:600029	33.9	32%	1.1

T'way Air Co Ltd
KRX:091810

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
T'way Air Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

T'way Air Co Ltd KRX:091810

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples T'way Air Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

T'way Air Co Ltd
KRX:091810

Competitors Multiples
T'way Air Co Ltd Competitors