0H4A Relative Valuation - Deutsche Lufthansa AG

Watchlist Manager

Watchlist

Price: 8.955 EUR -1.22% Market Closed

Market Cap: €10.7B

Relative Value

The Relative Value of one 0H4A stock under the Base Case scenario is 15.572 EUR. Compared to the current market price of 8.955 EUR, Deutsche Lufthansa AG is Undervalued by 42%.

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?

0H4A Relative Value

Base Case

Undervaluation 42%

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
DE		Deutsche Lufthansa AG LSE:0H4A	11B EUR	0.3	6.7	3.5	9.1
US		Delta Air Lines Inc NYSE:DAL	49.1B USD	0.8	9.8	6.9	9.8
US		United Airlines Holdings Inc NASDAQ:UAL	37.7B USD	0.6	11.2	9.2	9.2
US		Southwest Airlines Co NYSE:LUV	28.1B USD	1	63.7	14.8	68.8
UK		International Consolidated Airlines Group SA LSE:IAG	20.2B GBP	0.6	7.1	4.7	7.1
CH		Kinarus Therapeutics Holding AG SIX:KNRS	19.5B CHF	0	-1 404.3	-1 404.9	-1 404.9
CN		Air China Ltd SSE:601111	158.4B CNY	0.9	585.1	-7 535.8	-7 535.8
CN		China Southern Airlines Co Ltd SSE:600029	149.5B CNY	0.8	-110.4	40.3	40.3
IE	R	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	58.5	9.6	18.5
CN		China Eastern Airlines Corp Ltd SSE:600115	140.7B CNY	1	-70.9	147.2	147.2

				Revenue Growth	P/S to Growth
DE		Deutsche Lufthansa AG LSE:0H4A	Average P/S: 0.9 0.3	5%	0.1
US		Delta Air Lines Inc NYSE:DAL	0.8	3%	0.3
US		United Airlines Holdings Inc NASDAQ:UAL	0.6	7%	0.1
US		Southwest Airlines Co NYSE:LUV	1	8%	0.1
UK		International Consolidated Airlines Group SA LSE:IAG	0.6	5%	0.1
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Not Available	N/A	N/A
CN		Air China Ltd SSE:601111	0.9	6%	0.2
CN		China Southern Airlines Co Ltd SSE:600029	0.8	5%	0.2
IE	R	Ryanair Holdings PLC LSE:RYA	1.1	9%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	2.2	12%	0.2
CN		China Eastern Airlines Corp Ltd SSE:600115	1	7%	0.1

				Earnings Growth	PEG
DE		Deutsche Lufthansa AG LSE:0H4A	Average P/E: 93.8 6.7	8%	0.8
US		Delta Air Lines Inc NYSE:DAL	9.8	6%	1.6
US		United Airlines Holdings Inc NASDAQ:UAL	11.2	18%	0.6
US		Southwest Airlines Co NYSE:LUV	63.7	87%	0.7
UK		International Consolidated Airlines Group SA LSE:IAG	7.1	12%	0.6
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.3	N/A	N/A
CN		Air China Ltd SSE:601111	585.1	N/A	N/A
CN		China Southern Airlines Co Ltd SSE:600029	Negative Multiple: -110.4	N/A	N/A
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
IN		Interglobe Aviation Ltd NSE:INDIGO	58.5	11%	5.3
CN		China Eastern Airlines Corp Ltd SSE:600115	Negative Multiple: -70.9	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
DE		Deutsche Lufthansa AG LSE:0H4A	Average EV/EBITDA: 26.8 3.5	9%	0.4
US		Delta Air Lines Inc NYSE:DAL	6.9	11%	0.6
US		United Airlines Holdings Inc NASDAQ:UAL	9.2	31%	0.3
US		Southwest Airlines Co NYSE:LUV	14.8	33%	0.4
UK		International Consolidated Airlines Group SA LSE:IAG	4.7	8%	0.6
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
CN		Air China Ltd SSE:601111	Negative Multiple: -7 535.8	N/A	N/A
CN		China Southern Airlines Co Ltd SSE:600029	40.3	102%	0.4
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
IN		Interglobe Aviation Ltd NSE:INDIGO	9.6	12%	0.8
CN		China Eastern Airlines Corp Ltd SSE:600115	147.2	286%	0.5

				EBIT Growth	EV/EBIT to Growth
DE		Deutsche Lufthansa AG LSE:0H4A	Average EV/EBIT: 35.2 9.1	18%	0.5
US		Delta Air Lines Inc NYSE:DAL	9.8	11%	0.9
US		United Airlines Holdings Inc NASDAQ:UAL	9.2	14%	0.7
US		Southwest Airlines Co NYSE:LUV	68.8	79%	0.9
UK		International Consolidated Airlines Group SA LSE:IAG	7.1	9%	0.8
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
CN		Air China Ltd SSE:601111	Negative Multiple: -7 535.8	N/A	N/A
CN		China Southern Airlines Co Ltd SSE:600029	40.3	33%	1.2
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
IN		Interglobe Aviation Ltd NSE:INDIGO	18.5	8%	2.3
CN		China Eastern Airlines Corp Ltd SSE:600115	147.2	147%	1

Deutsche Lufthansa AG
LSE:0H4A

Relative Value

Valuation Multiples

Multiples Across Competitors

0H4A Competitors Multiples
Deutsche Lufthansa AG Competitors

See Also

Company

Help

Tools

Stocks

Deutsche Lufthansa AG LSE:0H4A

Relative 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