0H4A Relative Valuation - Deutsche Lufthansa AG

Watchlist Manager

Watchlist

Price: 8.927 EUR 2.81% Market Closed

Market Cap: €10.7B

Relative Value

The Relative Value of one 0H4A stock under the Base Case scenario is hidden EUR. Compared to the current market price of 8.927 EUR, Deutsche Lufthansa AG 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.

What is Relative Valuation?

How is Relative Value calculated?

0H4A Relative Value

Show

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	10.7B EUR	0.3	6.6	3.4	9
US		Delta Air Lines Inc NYSE:DAL	45.8B USD	0.7	9.2	6.5	9.3
US		United Airlines Holdings Inc NASDAQ:UAL	35.8B USD	0.6	10.7	8.9	8.9
UK		International Consolidated Airlines Group SA LSE:IAG	20.1B GBP	0.6	7	4.7	7
US		Southwest Airlines Co NYSE:LUV	26.4B USD	0.9	59.9	14	64.9
CH		Kinarus Therapeutics Holding AG SIX:KNRS	19.5B CHF	0	-1 404.3	-1 404.9	-1 404.9
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	59.1	9.7	18.6
CL		LATAM Airlines Group SA SGO:LTM	17.9T CLP	1.6	17.7	13.5	13.5
CN		Air China Ltd SSE:601111	142.9B CNY	0.8	527.7	-7 181.9	-7 181.9
CN		China Southern Airlines Co Ltd SSE:600029	131.6B CNY	0.7	-97.2	37.9	37.9

				Revenue Growth	P/S to Growth
DE		Deutsche Lufthansa AG LSE:0H4A	Average P/S: 1 0.3	5%	0.1
US		Delta Air Lines Inc NYSE:DAL	0.7	3%	0.2
US		United Airlines Holdings Inc NASDAQ:UAL	0.6	7%	0.1
UK		International Consolidated Airlines Group SA LSE:IAG	0.6	5%	0.1
US		Southwest Airlines Co NYSE:LUV	0.9	7%	0.1
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Not Available	N/A	N/A
IE	R	Ryanair Holdings PLC LSE:RYA	1.1	9%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	2.2	12%	0.2
CL		LATAM Airlines Group SA SGO:LTM	1.6	9%	0.2
CN		Air China Ltd SSE:601111	0.8	6%	0.1
CN		China Southern Airlines Co Ltd SSE:600029	0.7	5%	0.1

				Earnings Growth	PEG
DE		Deutsche Lufthansa AG LSE:0H4A	Average P/E: 78.4 6.6	8%	0.8
US		Delta Air Lines Inc NYSE:DAL	9.2	6%	1.5
US		United Airlines Holdings Inc NASDAQ:UAL	10.7	10%	1.1
UK		International Consolidated Airlines Group SA LSE:IAG	7	12%	0.6
US		Southwest Airlines Co NYSE:LUV	59.9	72%	0.8
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.3	N/A	N/A
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
IN		Interglobe Aviation Ltd NSE:INDIGO	59.1	11%	5.4
CL		LATAM Airlines Group SA SGO:LTM	17.7	628%	0
CN		Air China Ltd SSE:601111	527.7	N/A	N/A
CN		China Southern Airlines Co Ltd SSE:600029	Negative Multiple: -97.2	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
DE		Deutsche Lufthansa AG LSE:0H4A	Average EV/EBITDA: 11.4 3.4	9%	0.4
US		Delta Air Lines Inc NYSE:DAL	6.5	11%	0.6
US		United Airlines Holdings Inc NASDAQ:UAL	8.9	31%	0.3
UK		International Consolidated Airlines Group SA LSE:IAG	4.7	8%	0.6
US		Southwest Airlines Co NYSE:LUV	14	33%	0.4
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
IN		Interglobe Aviation Ltd NSE:INDIGO	9.7	12%	0.8
CL		LATAM Airlines Group SA SGO:LTM	13.5	44%	0.3
CN		Air China Ltd SSE:601111	Negative Multiple: -7 181.9	N/A	N/A
CN		China Southern Airlines Co Ltd SSE:600029	37.9	102%	0.4

				EBIT Growth	EV/EBIT to Growth
DE		Deutsche Lufthansa AG LSE:0H4A	Average EV/EBIT: 19.5 9	18%	0.5
US		Delta Air Lines Inc NYSE:DAL	9.3	11%	0.8
US		United Airlines Holdings Inc NASDAQ:UAL	8.9	14%	0.6
UK		International Consolidated Airlines Group SA LSE:IAG	7	9%	0.8
US		Southwest Airlines Co NYSE:LUV	64.9	79%	0.8
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
IN		Interglobe Aviation Ltd NSE:INDIGO	18.6	8%	2.3
CL		LATAM Airlines Group SA SGO:LTM	13.5	18%	0.7
CN		Air China Ltd SSE:601111	Negative Multiple: -7 181.9	N/A	N/A
CN		China Southern Airlines Co Ltd SSE:600029	37.9	33%	1.1

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