Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
Wizz Air Holdings PLC banner

Wizz Air Holdings PLC
LSE:WIZZ

Watchlist Manager
Wizz Air Holdings PLC Logo
Wizz Air Holdings PLC
LSE:WIZZ
Watchlist
Price: 1 378 GBX -1.08% Market Closed
Market Cap: £1.4B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
+100%
5Y
+696%
10Y
+364%
Investing Cash Flow
+
3Y
-
5Y
-
10Y
-
Financing Cash Flow
+
3Y
-227%
5Y
-
10Y
-

Cash Flow Statement
Wizz Air Holdings PLC

Rotate your device to view
Cash Flow Statement
Currency: EUR
Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024 Mar-2025 Sep-2025
Operating Cash Flow
Net Income
192
219
201
273
256
294
286
186
125
310
294
(329)
(567)
(449)
(642)
(912)
(565)
275
341
254
20
107
Depreciation & Amortization
34
24
29
41
58
82
91
213
336
360
382
352
345
396
446
512
601
676
755
876
967
1 032
Stock-Based Compensation
0
0
1
0
1
0
3
0
3
0
4
6
4
5
7
9
7
7
8
9
12
15
Other Non-Cash Items
(36)
(1)
47
3
(8)
5
7
137
213
118
112
35
(49)
39
129
373
(1)
(288)
(168)
(238)
12
(23)
Cash Taxes Paid
4
9
9
7
9
11
11
9
14
15
13
12
4
3
5
5
7
13
17
30
39
33
Cash Interest Paid
4
4
3
4
2
2
3
47
93
94
88
79
74
73
84
97
127
152
170
204
224
228
Change in Working Capital
(16)
(30)
12
(16)
5
(5)
33
51
69
65
(36)
65
46
216
437
521
386
12
(251)
(235)
67
(131)
Cash from Operating Activities
174
N/A
212
+22%
289
+36%
300
+4%
311
+4%
375
+21%
417
+11%
587
+41%
743
+26%
852
+15%
752
-12%
124
-84%
(225)
N/A
203
N/A
371
+83%
494
+33%
422
-15%
674
+60%
677
+0%
657
-3%
1 066
+62%
986
-7%
Investing Cash Flow
Capital Expenditures
(44)
(48)
(55)
(79)
(116)
(104)
(110)
(170)
(195)
(365)
(452)
(312)
(250)
(154)
(137)
(201)
(164)
(300)
(338)
(313)
(283)
(210)
Other Items
(6)
(26)
(36)
(29)
(64)
(46)
(99)
(120)
131
137
(658)
(784)
104
147
(270)
11
697
132
(22)
(85)
19
789
Cash from Investing Activities
(50)
N/A
(75)
-50%
(91)
-21%
(108)
-19%
(180)
-67%
(150)
+16%
(209)
-39%
(290)
-39%
(64)
+78%
(227)
-255%
(1 110)
-388%
(1 096)
+1%
(147)
+87%
(7)
+95%
(407)
-5 556%
(190)
+53%
533
N/A
(168)
N/A
(360)
-114%
(397)
-10%
(263)
+34%
579
N/A
Financing Cash Flow
Net Issuance of Common Stock
149
0
2
0
1
1
1
0
0
0
2
2
1
0
0
0
0
0
0
0
0
0
Net Issuance of Debt
(6)
(6)
(0)
(1)
(1)
(1)
(1)
(124)
(249)
(78)
(7)
213
698
225
(241)
(229)
(184)
(362)
(846)
(668)
(715)
(866)
Other
(4)
(4)
(3)
(4)
(3)
(2)
(3)
(47)
(93)
(94)
(88)
(67)
(74)
(84)
(84)
(97)
(127)
(152)
(170)
(204)
(224)
(198)
Cash from Financing Activities
139
N/A
139
-1%
(2)
N/A
(3)
-59%
(2)
+33%
(1)
+61%
(2)
-229%
(171)
-7 313%
(342)
-101%
(172)
+50%
(94)
+46%
148
N/A
625
+323%
140
-78%
(326)
N/A
(325)
+0%
(311)
+4%
(514)
-65%
(1 016)
-98%
(872)
+14%
(939)
-8%
(1 065)
-13%
Change in Cash
Effect of Foreign Exchange Rates
(1)
0
1
(1)
(1)
(0)
(0)
(0)
(0)
25
14
(64)
(31)
29
28
41
(8)
5
13
(54)
17
22
Net Change in Cash
263
N/A
277
+5%
197
-29%
188
-4%
128
-32%
224
+75%
206
-8%
127
-38%
337
+165%
477
+42%
(438)
N/A
(888)
-103%
223
N/A
365
+64%
(334)
N/A
19
N/A
636
+3 212%
(3)
N/A
(686)
-20 694%
(665)
+3%
(120)
+82%
523
N/A
Free Cash Flow
Free Cash Flow
130
N/A
164
+26%
234
+42%
221
-6%
195
-12%
272
+39%
307
+13%
417
+36%
548
+31%
487
-11%
299
-38%
(188)
N/A
(475)
-153%
49
N/A
234
+382%
293
+25%
258
-12%
375
+45%
339
-10%
345
+2%
783
+127%
777
-1%

See Also

Summary
WIZZ intrinsic value, competitors valuation, and company profile.
DCF Valuation
WIZZ stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WIZZ stock valuation using valuation multiples.
Wall Street Estimates
WIZZ 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
WIZZ 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
ALPHA SPREAD
Follow us
Join more than 318,100+ 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.