Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 2.0x - 2.2x | 2.1x |
| Historical Pb Multiple | 1.3x - 3.6x | 1.9x |
| Fair Value | €10.82 - €11.96 | €11.39 |
| Upside | -13.3% - -4.2% | -8.8% |
| Benchmarks | - | Full Ticker |
| Air France-KLM SA | - | ENXTPA:AF |
| Air Canada | - | DB:ADH2 |
| El Al Israel Airlines Ltd. | - | OTCPK:ELAL.F |
| Deutsche Lufthansa AG | - | DB:LHA |
| KLM Royal Dutch Airlines | 455,500.0% | ENXTBR:004555 |
| Aegean Airlines S.A. | - | DB:32A |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| AF | ADH2 | ELAL.F | LHA | 4555 | 32A | |||
| ENXTPA:AF | DB:ADH2 | OTCPK:ELAL.F | DB:LHA | ENXTBR:004555 | DB:32A | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -2.2% | 3.1% | NM- | 2.7% | -31.2% | 10.6% | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | 198.1% | ||
| Latest Twelve Months | -20.6% | -22.5% | 143.0% | -23.2% | -90.3% | -11.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -15.4% | -30.7% | -21.2% | -9.9% | -7.5% | -4.1% | ||
| Prior Fiscal Year | 2.6% | 10.4% | 4.5% | 5.4% | 5.9% | 9.9% | ||
| Latest Fiscal Year | 0.8% | 7.7% | 15.8% | 3.7% | 0.5% | 7.2% | ||
| Latest Twelve Months | 1.5% | 7.6% | 16.0% | 3.2% | 0.5% | 7.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -2419.5% | -2314.9% | -71.4% | -26.1% | NA | -0.4% | ||
| Prior Fiscal Year | NM | 571.9% | NM | 21.3% | NA | 44.2% | ||
| Latest Twelve Months | NM | 126.0% | 158.4% | 12.3% | NA | 32.1% | ||
| Next Fiscal Year | -64.8% | 29.9% | 69.3% | 10.6% | 10.5% | 26.7% | ||
| Two Fiscal Years Forward | -256.6% | 35.8% | 49.3% | 11.6% | 9.7% | 25.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.1x | 0.3x | 0.6x | 0.2x | 0.0x | 0.6x | ||
| Price / LTM EPS | 6.1x | 3.9x | 3.6x | 7.1x | 0.0x | 7.9x | ||
| Price / Book | -1.5x | 3.3x | 2.8x | 0.8x | NA | 2.4x | ||
| Price / Fwd Book | -3.1x | 2.8x | 2.3x | 0.7x | 0.0x | 2.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -1.5x | 1.8x | 3.3x | |||||
| Historical P/B Ratio | 1.3x | 1.9x | 3.6x | |||||
| Selected P/B Multiple | 2.0x | 2.1x | 2.2x | |||||
| (x) Book Value | 482 | 482 | 482 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AF | ADH2 | ELAL.F | LHA | 4555 | 32A | |
| Value of Common Equity | 2,919 | 6,485 | 2,589 | 8,999 | 0 | 1,120 | |
| (/) Shares Outstanding | 262.7 | 296.1 | 546.3 | 1,198.3 | 0.0 | 89.7 | |
| Implied Stock Price | 11.12 | 21.90 | 4.74 | 7.51 | 1.87 | 12.48 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.59 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 11.12 | 13.76 | 4.74 | 7.51 | 1.87 | 12.48 | |
| Trading Currency | EUR | EUR | USD | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.59 | 1.00 | 1.00 | 1.00 | 1.00 | |