0H4A Relative Valuation - Deutsche Lufthansa AG

Watchlist Manager

Watchlist

Price: 7.563 EUR -0.87% Market Closed

Market Cap: €9.1B

	Deutsche Lufthansa AG LSE:0H4A	DE
	Svenska Cellulosa SCA AB STO:SCA B	SE
L	Lanzhou Lishang Guochao Industrial Group Co Ltd SSE:600738	CN
H	Hanger Inc F:HO8	US
G	Giantec Semiconductor Corp SSE:688123	CN
	Anglo Australian Resources NL ASX:AAR	AU
B	Banco Mercantil de Investimentos SA BOVESPA:BMIN3	BR
	Valiant Co Ltd SZSE:002643	CN
	KFC Ltd TSE:3420	JP
	RiceBran Technologies F:NTQ	US
	Rainbow Digital Commercial Co Ltd SZSE:002419	CN
H	H.B. Fuller Company SWB:HB1	US
B	Baosheng Science and Technology Innovation Co Ltd SSE:600973	CN
X	Xinjiang Xintai Natural Gas Co Ltd SSE:603393	CN

Multiples-Based Value

The Multiples-Based Value of one 0H4A stock under the Base Case scenario is hidden EUR. Compared to the current market price of 7.563 EUR, Deutsche Lufthansa AG is hidden .

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?

0H4A Multiples-Based Value

Unlock

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
DE		Deutsche Lufthansa AG LSE:0H4A	9B EUR	0.2	6.6	3.2	8.1
US		Delta Air Lines Inc NYSE:DAL	42.3B USD	0.7	8.5	6.1	8.7
US		United Airlines Holdings Inc NASDAQ:UAL	28.6B USD	0.5	8.5	7.4	7.4
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	5.8	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	19.3B USD	0.7	43.7	10.4	48.2
IN		Interglobe Aviation Ltd NSE:INDIGO	1.7T INR	1.9	49.1	8.1	15.6
CN		Air China Ltd SSE:601111	119B CNY	0.7	439.5	-6 635.9	-6 635.9
SG		Singapore Airlines Ltd SGX:C6L	20.6B SGD	1.1	9.2	5.4	13.2
CN		China Southern Airlines Co Ltd SSE:600029	103.1B CNY	0.6	-76.2	34	34

				Revenue Growth	P/S to Growth
DE		Deutsche Lufthansa AG LSE:0H4A	Average P/S: 0.8 0.2	4%	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	1.9	12%	0.2
CN		Air China Ltd SSE:601111	0.7	6%	0.1
SG		Singapore Airlines Ltd SGX:C6L	1.1	3%	0.4
CN		China Southern Airlines Co Ltd SSE:600029	0.6	5%	0.1

				Earnings Growth	PEG
DE		Deutsche Lufthansa AG LSE:0H4A	Average P/E: 64.3 6.6	20%	0.3
US		Delta Air Lines Inc NYSE:DAL	8.5	6%	1.4
US		United Airlines Holdings Inc NASDAQ:UAL	8.5	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	5.8	6%	1
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
US		Southwest Airlines Co NYSE:LUV	43.7	85%	0.5
IN		Interglobe Aviation Ltd NSE:INDIGO	49.1	8%	6.1
CN		Air China Ltd SSE:601111	439.5	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	9.2	-23%	N/A
CN		China Southern Airlines Co Ltd SSE:600029	Negative Multiple: -76.2	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
DE		Deutsche Lufthansa AG LSE:0H4A	Average EV/EBITDA: 9.1 3.2	11%	0.3
US		Delta Air Lines Inc NYSE:DAL	6.1	11%	0.6
US		United Airlines Holdings Inc NASDAQ:UAL	7.4	31%	0.2
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	10.4	39%	0.3
IN		Interglobe Aviation Ltd NSE:INDIGO	8.1	12%	0.7
CN		Air China Ltd SSE:601111	Negative Multiple: -6 635.9	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	5.4	3%	1.8
CN		China Southern Airlines Co Ltd SSE:600029	34	103%	0.3

				EBIT Growth	EV/EBIT to Growth
DE		Deutsche Lufthansa AG LSE:0H4A	Average EV/EBIT: 16.3 8.1	21%	0.4
US		Delta Air Lines Inc NYSE:DAL	8.7	12%	0.7
US		United Airlines Holdings Inc NASDAQ:UAL	7.4	14%	0.5
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	48.2	100%	0.5
IN		Interglobe Aviation Ltd NSE:INDIGO	15.6	6%	2.6
CN		Air China Ltd SSE:601111	Negative Multiple: -6 635.9	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	13.2	1%	13.2
CN		China Southern Airlines Co Ltd SSE:600029	34	32%	1.1

Deutsche Lufthansa AG
LSE:0H4A

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

0H4A Competitors Multiples
Deutsche Lufthansa AG Competitors

See Also

Company

Help

Tools

Stocks

Deutsche Lufthansa AG LSE:0H4A

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

0H4A Competitors Multiples Deutsche Lufthansa AG Competitors

See Also

Company

Help

Tools

Stocks

Deutsche Lufthansa AG
LSE:0H4A

0H4A Competitors Multiples
Deutsche Lufthansa AG Competitors