DLAKY Relative Valuation - Deutsche Lufthansa AG

Watchlist Manager

Watchlist

Price: 10.24 USD -1.16% Market Closed

Market Cap: $12.3B

Relative Value

The Relative Value of one DLAKY stock under the Base Case scenario is hidden USD. Compared to the current market price of 10.24 USD, 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?

DLAKY 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 OTC:DLAKY	10.7B USD	0.3	6.5	3.4	8.9
US		Delta Air Lines Inc NYSE:DAL	44.8B USD	0.7	8.9	6.4	9.1
US		United Airlines Holdings Inc NASDAQ:UAL	34.6B USD	0.6	10.3	8.6	8.6
UK		International Consolidated Airlines Group SA LSE:IAG	20B GBP	0.6	7	4.7	7
US		Southwest Airlines Co NYSE:LUV	25.6B USD	0.9	58	13.5	62.9
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
CL		LATAM Airlines Group SA SGO:LTM	17.9T CLP	1.6	17.7	13.5	13.5
IN		Interglobe Aviation Ltd NSE:INDIGO	1.9T INR	2.2	59.1	9.7	18.6
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 OTC:DLAKY	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
CL		LATAM Airlines Group SA SGO:LTM	1.6	9%	0.2
IN		Interglobe Aviation Ltd NSE:INDIGO	2.2	12%	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 OTC:DLAKY	Average P/E: 78.1 6.5	8%	0.8
US		Delta Air Lines Inc NYSE:DAL	8.9	6%	1.5
US		United Airlines Holdings Inc NASDAQ:UAL	10.3	10%	1
UK		International Consolidated Airlines Group SA LSE:IAG	7	12%	0.6
US		Southwest Airlines Co NYSE:LUV	58	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
CL		LATAM Airlines Group SA SGO:LTM	17.7	628%	0
IN		Interglobe Aviation Ltd NSE:INDIGO	59.1	11%	5.4
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 OTC:DLAKY	Average EV/EBITDA: 11.4 3.4	9%	0.4
US		Delta Air Lines Inc NYSE:DAL	6.4	11%	0.6
US		United Airlines Holdings Inc NASDAQ:UAL	8.6	31%	0.3
UK		International Consolidated Airlines Group SA LSE:IAG	4.7	8%	0.6
US		Southwest Airlines Co NYSE:LUV	13.5	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
CL		LATAM Airlines Group SA SGO:LTM	13.5	44%	0.3
IN		Interglobe Aviation Ltd NSE:INDIGO	9.7	12%	0.8
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 OTC:DLAKY	Average EV/EBIT: 19.3 8.9	18%	0.5
US		Delta Air Lines Inc NYSE:DAL	9.1	11%	0.8
US		United Airlines Holdings Inc NASDAQ:UAL	8.6	14%	0.6
UK		International Consolidated Airlines Group SA LSE:IAG	7	9%	0.8
US		Southwest Airlines Co NYSE:LUV	62.9	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
CL		LATAM Airlines Group SA SGO:LTM	13.5	18%	0.7
IN		Interglobe Aviation Ltd NSE:INDIGO	18.6	8%	2.3
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	33%	1.1

Deutsche Lufthansa AG
OTC:DLAKY

Relative Value

Valuation Multiples

Multiples Across Competitors

DLAKY Competitors Multiples
Deutsche Lufthansa AG Competitors

See Also

Company

Help

Tools

Stocks

Deutsche Lufthansa AG OTC:DLAKY

Relative Value

Valuation Multiples

Multiples Across Competitors

DLAKY Competitors Multiples Deutsche Lufthansa AG Competitors

See Also

Company

Help

Tools

Stocks

Deutsche Lufthansa AG
OTC:DLAKY

DLAKY Competitors Multiples
Deutsche Lufthansa AG Competitors