ICAGY Relative Valuation - International Consolidated Airlines Group SA

Watchlist Manager

Watchlist

Price: 10.8 USD 0.37% Market Closed

Market Cap: $26.6B

I	International Consolidated Airlines Group SA OTC:ICAGY	UK

Multiples-Based Value

The Multiples-Based Value of one ICAGY stock under the Base Case scenario is 32.75 USD. Compared to the current market price of 10.8 USD, International Consolidated Airlines Group SA is Undervalued by 67%.

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?

ICAGY Multiples-Based Value

Undervaluation 67%

Multiples-Based Value

Price $10.8

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
UK		International Consolidated Airlines Group SA OTC:ICAGY	18.4B USD	0.6	6.3	3.1	4.7
US		Delta Air Lines Inc NYSE:DAL	47.3B USD	0.7	10.6	9.3	9.3
US		United Airlines Holdings Inc NASDAQ:UAL	30.5B USD	0.5	9.1	7.8	7.8
CH		Kinarus Therapeutics Holding AG SIX:KNRS	19.5B CHF	0	-1 404.3	-1 404.9	-1 404.9
US		Southwest Airlines Co NYSE:LUV	21.5B USD	0.8	48.8	11.5	53.4
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
IN		Interglobe Aviation Ltd NSE:INDIGO	1.7T INR	2.1	55.7	9.1	17.5
CN		Air China Ltd SSE:601111	120.6B CNY	0.7	-68.1	-650.7	-650.7
SG		Singapore Airlines Ltd SGX:C6L	20.6B SGD	1	9.1	5.4	13.1
CL		LATAM Airlines Group SA SGO:LTM	13.8T CLP	1.1	10.8	9	9
CN		China Southern Airlines Co Ltd SSE:600029	104B CNY	0.6	121.4	30.6	30.6

				Revenue Growth	P/S to Growth
UK		International Consolidated Airlines Group SA OTC:ICAGY	Average P/S: 0.9 0.6	5%	0.1
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
US		Southwest Airlines Co NYSE:LUV	0.8	8%	0.1
IE	R	Ryanair Holdings PLC LSE:RYA	1.1	9%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	2.1	12%	0.2
CN		Air China Ltd SSE:601111	0.7	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	1	3%	0.3
CL		LATAM Airlines Group SA SGO:LTM	1.1	11%	0.1
CN		China Southern Airlines Co Ltd SSE:600029	0.6	10%	0.1

				Earnings Growth	PEG
UK		International Consolidated Airlines Group SA OTC:ICAGY	Average P/E: 31.1 6.3	5%	1.3
US		Delta Air Lines Inc NYSE:DAL	10.6	6%	1.8
US		United Airlines Holdings Inc NASDAQ:UAL	9.1	18%	0.5
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.3	N/A	N/A
US		Southwest Airlines Co NYSE:LUV	48.8	83%	0.6
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
IN		Interglobe Aviation Ltd NSE:INDIGO	55.7	7%	8
CN		Air China Ltd SSE:601111	Negative Multiple: -68.1	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	9.1	-22%	N/A
CL		LATAM Airlines Group SA SGO:LTM	10.8	N/A	N/A
CN		China Southern Airlines Co Ltd SSE:600029	121.4	102%	1.2

				EBITDA Growth	EV/EBITDA to Growth
UK		International Consolidated Airlines Group SA OTC:ICAGY	Average EV/EBITDA: 10 3.1	4%	0.8
US		Delta Air Lines Inc NYSE:DAL	9.3	11%	0.8
US		United Airlines Holdings Inc NASDAQ:UAL	7.8	30%	0.3
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
US		Southwest Airlines Co NYSE:LUV	11.5	37%	0.3
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
IN		Interglobe Aviation Ltd NSE:INDIGO	9.1	12%	0.8
CN		Air China Ltd SSE:601111	Negative Multiple: -650.7	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	5.4	3%	1.8
CL		LATAM Airlines Group SA SGO:LTM	9	34%	0.3
CN		China Southern Airlines Co Ltd SSE:600029	30.6	73%	0.4

				EBIT Growth	EV/EBIT to Growth
UK		International Consolidated Airlines Group SA OTC:ICAGY	Average EV/EBIT: 16.9 4.7	4%	1.2
US		Delta Air Lines Inc NYSE:DAL	9.3	12%	0.8
US		United Airlines Holdings Inc NASDAQ:UAL	7.8	14%	0.6
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
US		Southwest Airlines Co NYSE:LUV	53.4	100%	0.5
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
IN		Interglobe Aviation Ltd NSE:INDIGO	17.5	6%	2.9
CN		Air China Ltd SSE:601111	Negative Multiple: -650.7	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	13.1	1%	13.1
CL		LATAM Airlines Group SA SGO:LTM	9	12%	0.7
CN		China Southern Airlines Co Ltd SSE:600029	30.6	N/A	N/A

International Consolidated Airlines Group SA
OTC:ICAGY

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

ICAGY Competitors Multiples
International Consolidated Airlines Group SA Competitors

See Also

Company

Help

Tools

Stocks

International Consolidated Airlines Group SA OTC:ICAGY

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

ICAGY Competitors Multiples International Consolidated Airlines Group SA Competitors

See Also

Company

Help

Tools

Stocks

International Consolidated Airlines Group SA
OTC:ICAGY

ICAGY Competitors Multiples
International Consolidated Airlines Group SA Competitors