CEBUY Relative Valuation - Cebu Air Inc

Watchlist Manager

Watchlist

Price: 2.54 USD Market Closed

Market Cap: $317.2m

	Cebu Air Inc OTC:CEBUY	PH

Multiples-Based Value

The Multiples-Based Value of one CEBUY stock under the Base Case scenario is 18.38 USD. Compared to the current market price of 2.54 USD, Cebu Air Inc is Undervalued by 86%.

Multiples-Based 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 Multiples-Based Value calculated?

CEBUY Multiples-Based Value

Base Case

Undervaluation 86%

Multiples-Based Value

Price $2.54

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
PH	C	Cebu Air Inc OTC:CEBUY	18.7B USD	0.2	1.7	5.2	14
US		Delta Air Lines Inc NYSE:DAL	43.6B USD	0.7	8.7	6.3	8.9
US		United Airlines Holdings Inc NASDAQ:UAL	29.9B USD	0.5	8.9	7.7	7.7
CH		Kinarus Therapeutics Holding AG SIX:KNRS	19.5B CHF	0	-1 404.3	-1 404.9	-1 404.9
UK		International Consolidated Airlines Group SA LSE:IAG	17.1B GBP	0.6	6	2.9	4.5
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
US		Southwest Airlines Co NYSE:LUV	19.4B USD	0.7	44	10.4	48.5
IN		Interglobe Aviation Ltd NSE:INDIGO	1.6T INR	1.9	50.3	8.3	15.9
CN		Air China Ltd SSE:601111	120B CNY	0.7	-67.8	-649.5	-649.5
SG		Singapore Airlines Ltd SGX:C6L	20.8B SGD	1.1	9.1	5.4	13.2
CN		China Southern Airlines Co Ltd SSE:600029	104B CNY	0.6	121.4	30.6	30.6

				Revenue Growth	P/S to Growth
PH	C	Cebu Air Inc OTC:CEBUY	Average P/S: 0.8 0.2	12%	0
US		Delta Air Lines Inc NYSE:DAL	0.7	4%	0.2
US		United Airlines Holdings Inc NASDAQ:UAL	0.5	7%	0.1
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Not Available	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	0.6	5%	0.1
IE	R	Ryanair Holdings PLC LSE:RYA	1.1	9%	0.1
US		Southwest Airlines Co NYSE:LUV	0.7	8%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	1.9	12%	0.2
CN		Air China Ltd SSE:601111	0.7	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	1.1	3%	0.4
CN		China Southern Airlines Co Ltd SSE:600029	0.6	10%	0.1

				Earnings Growth	PEG
PH	C	Cebu Air Inc OTC:CEBUY	Average P/E: 28.7 1.7	13%	0.1
US		Delta Air Lines Inc NYSE:DAL	8.7	6%	1.5
US		United Airlines Holdings Inc NASDAQ:UAL	8.9	18%	0.5
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.3	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	6	5%	1.2
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
US		Southwest Airlines Co NYSE:LUV	44	85%	0.5
IN		Interglobe Aviation Ltd NSE:INDIGO	50.3	8%	6.3
CN		Air China Ltd SSE:601111	Negative Multiple: -67.8	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	9.1	-23%	N/A
CN		China Southern Airlines Co Ltd SSE:600029	121.4	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
PH	C	Cebu Air Inc OTC:CEBUY	Average EV/EBITDA: 9 5.2	17%	0.3
US		Delta Air Lines Inc NYSE:DAL	6.3	11%	0.6
US		United Airlines Holdings Inc NASDAQ:UAL	7.7	31%	0.2
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	2.9	5%	0.6
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
US		Southwest Airlines Co NYSE:LUV	10.4	39%	0.3
IN		Interglobe Aviation Ltd NSE:INDIGO	8.3	12%	0.7
CN		Air China Ltd SSE:601111	Negative Multiple: -649.5	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	5.4	3%	1.8
CN		China Southern Airlines Co Ltd SSE:600029	30.6	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
PH	C	Cebu Air Inc OTC:CEBUY	Average EV/EBIT: 16.7 14	18%	0.8
US		Delta Air Lines Inc NYSE:DAL	8.9	12%	0.7
US		United Airlines Holdings Inc NASDAQ:UAL	7.7	14%	0.5
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	4.5	4%	1.1
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
US		Southwest Airlines Co NYSE:LUV	48.5	100%	0.5
IN		Interglobe Aviation Ltd NSE:INDIGO	15.9	6%	2.7
CN		Air China Ltd SSE:601111	Negative Multiple: -649.5	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	13.2	1%	13.2
CN		China Southern Airlines Co Ltd SSE:600029	30.6	N/A	N/A

Cebu Air Inc
OTC:CEBUY

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CEBUY Competitors Multiples
Cebu Air Inc Competitors

See Also

Company

Help

Tools

Stocks

Cebu Air Inc OTC:CEBUY

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CEBUY Competitors Multiples Cebu Air Inc Competitors

See Also

Company

Help

Tools

Stocks

Cebu Air Inc
OTC:CEBUY

CEBUY Competitors Multiples
Cebu Air Inc Competitors