
Air New Zealand Ltd
NZX:AIR

Intrinsic Value
The intrinsic value of one
AIR
stock under the Base Case scenario is
1.166
NZD.
Compared to the current market price of 0.605 NZD,
Air New Zealand Ltd
is
Undervalued by 48%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Air New Zealand Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Air New Zealand Ltd
Balance Sheet Decomposition
Air New Zealand Ltd
Current Assets | 2.8B |
Cash & Short-Term Investments | 1.5B |
Receivables | 906m |
Other Current Assets | 354m |
Non-Current Assets | 6B |
Long-Term Investments | 235m |
PP&E | 5.3B |
Intangibles | 200m |
Other Non-Current Assets | 309m |
Free Cash Flow Analysis
Air New Zealand Ltd
NZD | |
Free Cash Flow | NZD |
Earnings Waterfall
Air New Zealand Ltd
Revenue
|
6.7B
NZD
|
Cost of Revenue
|
-3.3B
NZD
|
Gross Profit
|
3.4B
NZD
|
Operating Expenses
|
-3.1B
NZD
|
Operating Income
|
218m
NZD
|
Other Expenses
|
-95m
NZD
|
Net Income
|
123m
NZD
|
AIR Profitability Score
Profitability Due Diligence
Air New Zealand Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Air New Zealand Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
AIR Solvency Score
Solvency Due Diligence
Air New Zealand Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
Air New Zealand Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AIR Price Targets Summary
Air New Zealand Ltd
According to Wall Street analysts, the average 1-year price target for
AIR
is 0.675 NZD
with a low forecast of 0.596 NZD and a high forecast of 0.851 NZD.
Dividends
Current shareholder yield for AIR is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
AIR
stock under the Base Case scenario is
1.166
NZD.
Compared to the current market price of 0.605 NZD,
Air New Zealand Ltd
is
Undervalued by 48%.