T

T'way Air Co Ltd
KRX:091810

Watchlist Manager
T'way Air Co Ltd
KRX:091810
Watchlist
Price: 1 422 KRW 5.72% Market Closed
Market Cap: 387B KRW
Section:
 

Relative Value

The Relative Value of one T'way Air Co Ltd stock under the Base Case scenario is 3 709.45 KRW. Compared to the current market price of 1 422 KRW, T'way Air Co Ltd is Undervalued by 62%.

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.

Relative Value
Base Case
3 709.45 KRW
Undervaluation 62%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

0.2
P/S
P/S
Price to Sales
0.2
vs History
98
vs Industry
58
Median 3Y
0.4
Median 5Y
0.6
Industry
0.5
Forward
0.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
27
Median 3Y
-1.2
Median 5Y
-2
Industry
8.9
Forward
-2.1
More Details
2.3
P/OCF
P/OCF
Price to OCF
2.3
vs History
53
vs Industry
59
Median 3Y
2.1
Median 5Y
2.2
Industry
3.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
21
Median 3Y
2.8
Median 5Y
-3.5
Industry
15.4
More Details
9.9
P/B
P/B
Price to Book Value
9.9
vs History
17
vs Industry
16
Median 3Y
4.4
Median 5Y
4.5
Industry
2.1
More Details
0.4
EV/S
EV/S
Enterprise Value to Sales
0.4
vs History
98
vs Industry
83
Median 3Y
0.5
Median 5Y
0.7
Industry
0.9
Forward
0.4
More Details
Negative
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
45
Median 3Y
2.5
Median 5Y
-3.8
Industry
3.3
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
60
Median 3Y
2.7
Median 5Y
-6.6
Industry
6.2
Forward
7.1
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
26
Median 3Y
3.8
Median 5Y
-3.2
Industry
11.2
Forward
-4.3
More Details
3.8
EV/OCF
EV/OCF
Enterprise Value to OCF
3.8
vs History
46
vs Industry
71
Median 3Y
2.7
Median 5Y
2.9
Industry
5.8
More Details
8.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
8.3
vs History
39
vs Industry
60
Median 3Y
3.7
Median 5Y
3.8
Industry
11.7
More Details
0.4
EV/IC
EV/IC
Enterprise Value to IC
0.4
vs History
98
vs Industry
77
Median 3Y
0.6
Median 5Y
0.6
Industry
0.8
More Details

Multiples Across Competitors

Competitors Multiples
T'way Air Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
T'way Air Co Ltd
KRX:091810
386.7B KRW 0.2 -1.2 -5.9 -2.4
US
Delta Air Lines Inc
NYSE:DAL
47.2B USD 0.8 10.2 9.3 9.3
US
United Airlines Holdings Inc
NASDAQ:UAL
38B USD 0.7 11.5 8.8 8.8
UK
International Consolidated Airlines Group SA
LSE:IAG
19.4B GBP 0.6 6.7 161.6 241.6
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
19.5B CHF 0 -1 404.3 -1 404.9 -1 404.9
US
Southwest Airlines Co
NYSE:LUV
23.4B USD 0.8 61.7 12.8 78.1
CN
Air China Ltd
SSE:601111
156.7B CNY 0.9 578.6 -8 105.2 -8 105.2
IE
Ryanair Holdings PLC
LSE:RYA
15.4B EUR 1.1 8 4.5 6.8
IN
Interglobe Aviation Ltd
NSE:INDIGO
1.9T INR 2.2 36.6 9.2 17.1
CN
China Southern Airlines Co Ltd
SSE:600029
144.4B CNY 0.8 -105.5 42.2 42.2
CN
China Eastern Airlines Corp Ltd
SSE:600115
132.1B CNY 1 -66.5 145.3 145.3
P/E Multiple
Earnings Growth PEG
KR
T
T'way Air Co Ltd
KRX:091810
Average P/E: 101.9
Negative Multiple: -1.2 		N/A N/A
US
Delta Air Lines Inc
NYSE:DAL
10.2
15%
0.7
US
United Airlines Holdings Inc
NASDAQ:UAL
11.5
15%
0.8
UK
International Consolidated Airlines Group SA
LSE:IAG
6.7
11%
0.6
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.3 N/A N/A
US
Southwest Airlines Co
NYSE:LUV
61.7
61%
1
CN
Air China Ltd
SSE:601111
578.6
N/A N/A
IE
R
Ryanair Holdings PLC
LSE:RYA
8
14%
0.6
IN
Interglobe Aviation Ltd
NSE:INDIGO
36.6
11%
3.3
CN
China Southern Airlines Co Ltd
SSE:600029
Negative Multiple: -105.5 N/A N/A
CN
China Eastern Airlines Corp Ltd
SSE:600115
Negative Multiple: -66.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
T
T'way Air Co Ltd
KRX:091810
Average EV/EBITDA: 49.2
Negative Multiple: -5.9
50%
N/A
US
Delta Air Lines Inc
NYSE:DAL
9.3
7%
1.3
US
United Airlines Holdings Inc
NASDAQ:UAL
8.8
7%
1.3
UK
International Consolidated Airlines Group SA
LSE:IAG
161.6
8%
20.2
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.9 N/A N/A
US
Southwest Airlines Co
NYSE:LUV
12.8
29%
0.4
CN
Air China Ltd
SSE:601111
Negative Multiple: -8 105.2 N/A N/A
IE
R
Ryanair Holdings PLC
LSE:RYA
4.5
10%
0.4
IN
Interglobe Aviation Ltd
NSE:INDIGO
9.2
12%
0.8
CN
China Southern Airlines Co Ltd
SSE:600029
42.2
102%
0.4
CN
China Eastern Airlines Corp Ltd
SSE:600115
145.3
286%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
T
T'way Air Co Ltd
KRX:091810
Average EV/EBIT: 68.6
Negative Multiple: -2.4 		N/A N/A
US
Delta Air Lines Inc
NYSE:DAL
9.3
8%
1.2
US
United Airlines Holdings Inc
NASDAQ:UAL
8.8
8%
1.1
UK
International Consolidated Airlines Group SA
LSE:IAG
241.6
9%
26.8
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.9 N/A N/A
US
Southwest Airlines Co
NYSE:LUV
78.1
92%
0.8
CN
Air China Ltd
SSE:601111
Negative Multiple: -8 105.2 N/A N/A
IE
R
Ryanair Holdings PLC
LSE:RYA
6.8
11%
0.6
IN
Interglobe Aviation Ltd
NSE:INDIGO
17.1
8%
2.1
CN
China Southern Airlines Co Ltd
SSE:600029
42.2
33%
1.3
CN
China Eastern Airlines Corp Ltd
SSE:600115
145.3
147%
1

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 309,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.