SIA1 Relative Valuation - Singapore Airlines Ltd

Watchlist Manager

Watchlist

Price: 4.242 EUR

Market Cap: €12.6B

Relative Value

The Relative Value of one SIA1 stock under the Base Case scenario is 3.961 EUR. Compared to the current market price of 4.242 EUR, Singapore Airlines Ltd is Overvalued by 7%.

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?

SIA1 Relative Value

Base Case

Overvaluation 7%

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
SG		Singapore Airlines Ltd XBER:SIA1	20.6B EUR	1	9	5.3	13
US		Delta Air Lines Inc NYSE:DAL	42.4B USD	0.7	8.5	6.1	8.7
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
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
UK		International Consolidated Airlines Group SA LSE:IAG	16B GBP	0.6	5.7	2.8	4.3
US		Southwest Airlines Co NYSE:LUV	21.1B USD	0.8	47.8	11.3	52.4
CN		Air China Ltd SSE:601111	120.2B CNY	0.7	444	-6 663.7	-6 663.7
IN		Interglobe Aviation Ltd NSE:INDIGO	1.6T INR	1.9	49.8	8.2	15.8
CN		China Southern Airlines Co Ltd SSE:600029	106.6B CNY	0.6	-78.7	34.5	34.5
CN		China Eastern Airlines Corp Ltd SSE:600115	103.8B CNY	0.8	-52.3	127.2	127.2

				Revenue Growth	P/S to Growth
SG		Singapore Airlines Ltd XBER:SIA1	Average P/S: 0.9 1	3%	0.3
US		Delta Air Lines Inc NYSE:DAL	0.7	3%	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
IE	R	Ryanair Holdings PLC LSE:RYA	1.1	9%	0.1
UK		International Consolidated Airlines Group SA LSE:IAG	0.6	5%	0.1
US		Southwest Airlines Co NYSE:LUV	0.8	8%	0.1
CN		Air China Ltd SSE:601111	0.7	6%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	1.9	12%	0.2
CN		China Southern Airlines Co Ltd SSE:600029	0.6	5%	0.1
CN		China Eastern Airlines Corp Ltd SSE:600115	0.8	7%	0.1

				Earnings Growth	PEG
SG		Singapore Airlines Ltd XBER:SIA1	Average P/E: 72.7 9	-23%	N/A
US		Delta Air Lines Inc NYSE:DAL	8.5	6%	1.4
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
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
UK		International Consolidated Airlines Group SA LSE:IAG	5.7	6%	0.9
US		Southwest Airlines Co NYSE:LUV	47.8	85%	0.6
CN		Air China Ltd SSE:601111	444	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	49.8	8%	6.2
CN		China Southern Airlines Co Ltd SSE:600029	Negative Multiple: -78.7	N/A	N/A
CN		China Eastern Airlines Corp Ltd SSE:600115	Negative Multiple: -52.3	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
SG		Singapore Airlines Ltd XBER:SIA1	Average EV/EBITDA: 23.1 5.3	3%	1.8
US		Delta Air Lines Inc NYSE:DAL	6.1	11%	0.6
US		United Airlines Holdings Inc NASDAQ:UAL	7.8	31%	0.3
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
UK		International Consolidated Airlines Group SA LSE:IAG	2.8	5%	0.6
US		Southwest Airlines Co NYSE:LUV	11.3	39%	0.3
CN		Air China Ltd SSE:601111	Negative Multiple: -6 663.7	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	8.2	12%	0.7
CN		China Southern Airlines Co Ltd SSE:600029	34.5	103%	0.3
CN		China Eastern Airlines Corp Ltd SSE:600115	127.2	289%	0.4

				EBIT Growth	EV/EBIT to Growth
SG		Singapore Airlines Ltd XBER:SIA1	Average EV/EBIT: 30 13	-5%	N/A
US		Delta Air Lines Inc NYSE:DAL	8.7	11%	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
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
UK		International Consolidated Airlines Group SA LSE:IAG	4.3	3%	1.4
US		Southwest Airlines Co NYSE:LUV	52.4	100%	0.5
CN		Air China Ltd SSE:601111	Negative Multiple: -6 663.7	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	15.8	6%	2.6
CN		China Southern Airlines Co Ltd SSE:600029	34.5	34%	1
CN		China Eastern Airlines Corp Ltd SSE:600115	127.2	151%	0.8

Singapore Airlines Ltd
XBER:SIA1

Relative Value

Valuation Multiples

Multiples Across Competitors

SIA1 Competitors Multiples
Singapore Airlines Ltd Competitors

See Also

Company

Help

Tools

Stocks

Singapore Airlines Ltd XBER:SIA1

Relative Value

Valuation Multiples

Multiples Across Competitors

SIA1 Competitors Multiples Singapore Airlines Ltd Competitors

See Also

Company

Help

Tools

Stocks

Singapore Airlines Ltd
XBER:SIA1

SIA1 Competitors Multiples
Singapore Airlines Ltd Competitors