A

Aviakompaniya UTair PAO
MOEX:UTAR

Watchlist Manager
Aviakompaniya UTair PAO
MOEX:UTAR
Watchlist
Price: 10.89 RUB -0.46%
Market Cap: 86B RUB

Relative Value

The Relative Value of one UTAR stock under the Base Case scenario is hidden RUB. Compared to the current market price of 10.89 RUB, Aviakompaniya UTair PAO 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.

UTAR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
18
Median 3Y
0.9
Median 5Y
0.8
Industry
0.5
vs History
vs Industry
1
Median 3Y
1.8
Median 5Y
2.3
Industry
8.8
vs History
84
vs Industry
15
Median 3Y
6.4
Median 5Y
5.8
Industry
3.2
vs History
vs Industry
Median 3Y
-13.5
Median 5Y
-11.2
Industry
14.2
vs History
28
vs Industry
6
Median 3Y
5.9
Median 5Y
5.3
Industry
2
vs History
63
vs Industry
23
Median 3Y
1.3
Median 5Y
1.2
Industry
0.9
vs History
47
vs Industry
47
Median 3Y
2.6
Median 5Y
2.4
Industry
3
vs History
58
vs Industry
37
Median 3Y
5.7
Median 5Y
5.3
Industry
6
vs History
7
vs Industry
16
Median 3Y
16.3
Median 5Y
11.4
Industry
10.3
vs History
84
vs Industry
28
Median 3Y
8.6
Median 5Y
8.7
Industry
5.7
vs History
22
vs Industry
Median 3Y
-21.5
Median 5Y
-21
Industry
11.6
vs History
76
vs Industry
15
Median 3Y
1.3
Median 5Y
1.2
Industry
0.8

Multiples Across Competitors

UTAR Competitors Multiples
Aviakompaniya UTair PAO Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
RU
Aviakompaniya UTair PAO
MOEX:UTAR
86B RUB 0.7 -24.7 5.1 28.6
VN
Vietjet Aviation JSC
VN:VJC
109.4T VND 1.5 67.9 29.4 35.2
VN
Vietnam Airlines JSC
VN:HVN
82.1T VND 0.7 9.7 5 7.3
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
222.7B RUB 0.3 2.7 3 7
AU
Virgin Australia Holdings Ltd
ASX:VGN
2.5B AUD 0 0 0 0
TW
Tigerair Taiwan Co Ltd
TWSE:6757
30.8B TWD 0 0 0 0
IL
Israir Group Ltd
TASE:ISRG
478.4m ILA 0 0 0 0
US
Flyexclusive Inc
AMEX:FLYX
318.9m USD 0.9 -11.4 -12.7 -7.6
IS
Icelandair Group hf
ICEX:ICEAIR
32.1B ISK 0.2 -57.9 3.1 -23.5
US
Surf Air Mobility Inc
NYSE:SRFM
124.5m USD 1.2 -1.7 -5.5 -4.3
ID
AirAsia Indonesia Tbk PT
IDX:CMPP
865.5B IDR 0.1 -0.5 -15.3 -15.3
P/E Multiple
Earnings Growth PEG
RU
A
Aviakompaniya UTair PAO
MOEX:UTAR
Average P/E: 26.7
Negative Multiple: -24.7
N/A N/A
VN
V
Vietjet Aviation JSC
VN:VJC
67.9
36%
1.9
VN
V
Vietnam Airlines JSC
VN:HVN
9.7
4%
2.4
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
2.7
N/A N/A
AU
V
Virgin Australia Holdings Ltd
ASX:VGN
Not Available N/A N/A
TW
T
Tigerair Taiwan Co Ltd
TWSE:6757
Not Available N/A N/A
IL
I
Israir Group Ltd
TASE:ISRG
Not Available N/A N/A
US
F
Flyexclusive Inc
AMEX:FLYX
Negative Multiple: -11.4 N/A N/A
IS
I
Icelandair Group hf
ICEX:ICEAIR
Negative Multiple: -57.9 N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -1.7 N/A N/A
ID
A
AirAsia Indonesia Tbk PT
IDX:CMPP
Negative Multiple: -0.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
RU
A
Aviakompaniya UTair PAO
MOEX:UTAR
Average EV/EBITDA: 9.1
5.1
N/A N/A
VN
V
Vietjet Aviation JSC
VN:VJC
29.4
22%
1.3
VN
V
Vietnam Airlines JSC
VN:HVN
5
15%
0.3
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
3
N/A N/A
AU
V
Virgin Australia Holdings Ltd
ASX:VGN
Not Available N/A N/A
TW
T
Tigerair Taiwan Co Ltd
TWSE:6757
Not Available N/A N/A
IL
I
Israir Group Ltd
TASE:ISRG
Not Available N/A N/A
US
F
Flyexclusive Inc
AMEX:FLYX
Negative Multiple: -12.7 N/A N/A
IS
I
Icelandair Group hf
ICEX:ICEAIR
3.1
N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -5.5 N/A N/A
ID
A
AirAsia Indonesia Tbk PT
IDX:CMPP
Negative Multiple: -15.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
RU
A
Aviakompaniya UTair PAO
MOEX:UTAR
Average EV/EBIT: 19.5
28.6
N/A N/A
VN
V
Vietjet Aviation JSC
VN:VJC
35.2
27%
1.3
VN
V
Vietnam Airlines JSC
VN:HVN
7.3
24%
0.3
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
7
N/A N/A
AU
V
Virgin Australia Holdings Ltd
ASX:VGN
Not Available N/A N/A
TW
T
Tigerair Taiwan Co Ltd
TWSE:6757
Not Available N/A N/A
IL
I
Israir Group Ltd
TASE:ISRG
Not Available N/A N/A
US
F
Flyexclusive Inc
AMEX:FLYX
Negative Multiple: -7.6 N/A N/A
IS
I
Icelandair Group hf
ICEX:ICEAIR
Negative Multiple: -23.5 N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -4.3 N/A N/A
ID
A
AirAsia Indonesia Tbk PT
IDX:CMPP
Negative Multiple: -15.3 N/A N/A