Skymark Airlines Inc Relative Valuation - Skymark Airlines Inc

Watchlist Manager

Watchlist

Price: 389 JPY

Market Cap: ¥23.5B

Relative Value

The Relative Value of one Skymark Airlines Inc stock under the Base Case scenario is 684.38 JPY. Compared to the current market price of 389 JPY, Skymark Airlines Inc is Undervalued by 43%.

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?

Relative Value

Base Case

Undervaluation 43%

Relative Value

Price

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
JP	S	Skymark Airlines Inc TSE:9204	23.4B JPY	0.2	7.3	6.4	31.8
US		Delta Air Lines Inc NYSE:DAL	46.3B USD	0.7	9.2	6.6	9.4
US		United Airlines Holdings Inc NASDAQ:UAL	35.5B USD	0.6	10.6	8.8	8.8
UK		International Consolidated Airlines Group SA LSE:IAG	20.1B GBP	0.6	7	4.7	7
US		Southwest Airlines Co NYSE:LUV	27.2B USD	1	61.8	14.4	66.8
CH		Kinarus Therapeutics Holding AG SIX:KNRS	19.5B CHF	0	-1 404.3	-1 404.9	-1 404.9
CN		Air China Ltd SSE:601111	157.4B CNY	0.9	581.2	-7 511.9	-7 511.9
CN		China Southern Airlines Co Ltd SSE:600029	148.2B CNY	0.8	-109.5	40.1	40.1
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
IN		Interglobe Aviation Ltd NSE:INDIGO	1.9T INR	2.2	58.8	9.7	18.5
CN		China Eastern Airlines Corp Ltd SSE:600115	138.7B CNY	1	-69.9	146.2	146.2

				Revenue Growth	P/S to Growth
JP	S	Skymark Airlines Inc TSE:9204	Average P/S: 0.9 0.2	5%	0
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	1	7%	0.1
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Not Available	N/A	N/A
CN		Air China Ltd SSE:601111	0.9	6%	0.2
CN		China Southern Airlines Co Ltd SSE:600029	0.8	5%	0.2
IE	R	Ryanair Holdings PLC LSE:RYA	1.1	9%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	2.2	12%	0.2
CN		China Eastern Airlines Corp Ltd SSE:600115	1	7%	0.1

				Earnings Growth	PEG
JP	S	Skymark Airlines Inc TSE:9204	Average P/E: 93 7.3	38%	0.2
US		Delta Air Lines Inc NYSE:DAL	9.2	6%	1.5
US		United Airlines Holdings Inc NASDAQ:UAL	10.6	10%	1.1
UK		International Consolidated Airlines Group SA LSE:IAG	7	12%	0.6
US		Southwest Airlines Co NYSE:LUV	61.8	72%	0.9
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.3	N/A	N/A
CN		Air China Ltd SSE:601111	581.2	N/A	N/A
CN		China Southern Airlines Co Ltd SSE:600029	Negative Multiple: -109.5	N/A	N/A
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
IN		Interglobe Aviation Ltd NSE:INDIGO	58.8	11%	5.3
CN		China Eastern Airlines Corp Ltd SSE:600115	Negative Multiple: -69.9	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
JP	S	Skymark Airlines Inc TSE:9204	Average EV/EBITDA: 26.8 6.4	39%	0.2
US		Delta Air Lines Inc NYSE:DAL	6.6	11%	0.6
US		United Airlines Holdings Inc NASDAQ:UAL	8.8	31%	0.3
UK		International Consolidated Airlines Group SA LSE:IAG	4.7	8%	0.6
US		Southwest Airlines Co NYSE:LUV	14.4	33%	0.4
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
CN		Air China Ltd SSE:601111	Negative Multiple: -7 511.9	N/A	N/A
CN		China Southern Airlines Co Ltd SSE:600029	40.1	102%	0.4
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
IN		Interglobe Aviation Ltd NSE:INDIGO	9.7	12%	0.8
CN		China Eastern Airlines Corp Ltd SSE:600115	146.2	286%	0.5

				EBIT Growth	EV/EBIT to Growth
JP	S	Skymark Airlines Inc TSE:9204	Average EV/EBIT: 37.3 31.8	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	9.4	11%	0.9
US		United Airlines Holdings Inc NASDAQ:UAL	8.8	14%	0.6
UK		International Consolidated Airlines Group SA LSE:IAG	7	9%	0.8
US		Southwest Airlines Co NYSE:LUV	66.8	79%	0.8
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
CN		Air China Ltd SSE:601111	Negative Multiple: -7 511.9	N/A	N/A
CN		China Southern Airlines Co Ltd SSE:600029	40.1	33%	1.2
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
IN		Interglobe Aviation Ltd NSE:INDIGO	18.5	8%	2.3
CN		China Eastern Airlines Corp Ltd SSE:600115	146.2	147%	1

Skymark Airlines Inc
TSE:9204

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Skymark Airlines Inc Competitors

See Also

Company

Help

Tools

Stocks

Skymark Airlines Inc TSE:9204

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Skymark Airlines Inc Competitors

See Also

Company

Help

Tools

Stocks

Skymark Airlines Inc
TSE:9204

Competitors Multiples
Skymark Airlines Inc Competitors