Valuation Air Arabia

Stocks

Market Closed - Dubai FM Other stock markets 14:59:15 17/07/2026 +04			5-day change	1st Jan Change
5.190 ^AED	-0.19%		-4.77%	+11.37%

07-09	Mideast stocks-most Gulf stock markets extend losses amid rising US-Iran tensions	RE
06-29	Mideast stocks-major Gulf markets ease as US-Iran tensions keep investors on edge	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,767	10,033	13,160	14,373	21,747	24,220	-	-
Change	-	48.28%	31.16%	9.22%	51.3%	11.37%	-	-
Enterprise Value (EV) ¹	6,163	8,185	10,193	11,155	19,330	22,762	24,789	26,674
Change	-	32.82%	24.52%	9.44%	73.28%	17.76%	8.91%	7.6%
P/E	9.67x	8.27x	8.55x	9.94x	13.3x	17.2x	14.2x	13x
PBR	1.11x	1.43x	1.75x	1.81x	2.59x	2.83x	2.74x	2.62x
PEG	-	0.1x	0.3x	-1.64x	1x	-1.2x	0.7x	1.39x
Capitalization / Revenue	2.13x	1.91x	2.19x	2.17x	2.8x	2.91x	2.59x	2.36x
EV / Revenue	1.94x	1.56x	1.7x	1.68x	2.48x	2.74x	2.65x	2.6x
EV / EBITDA	4.88x	4.78x	5.4x	6.09x	10.2x	12.3x	10.8x	10.1x
EV / EBIT	9.59x	7.6x	8.23x	9.42x	15.2x	17.7x	16.7x	16.1x
EV / FCF	3.25x	4.24x	5.16x	6.57x	36.3x	-17.8x	-501x	-14.7x
FCF Yield	30.8%	23.6%	19.4%	15.2%	2.76%	-5.62%	-0.2%	-6.79%
Dividend per Share ²	0.09	-	0.2	0.2	0.25	0.28	0.312	0.32
Rate of return	6.21%	-	7.09%	6.49%	5.36%	5.39%	6.01%	6.17%
EPS ²	0.15	0.26	0.33	0.31	0.35	0.3016	0.3656	0.3999
Distribution rate	60%	-	60.6%	64.5%	71.4%	92.9%	85.3%	80%
Net sales ¹	3,174	5,242	6,000	6,630	7,780	8,319	9,349	10,272
EBITDA ¹	1,263	1,711	1,886	1,833	1,891	1,852	2,291	2,633
EBIT ¹	643	1,077	1,239	1,184	1,270	1,286	1,481	1,662
Net income ¹	719.9	1,222	1,547	1,460	1,620	1,528	1,730	1,823
Net Debt ¹	-603.8	-1,848	-2,967	-3,218	-2,417	-1,458	569	2,454
Reference price ²	1.450	2.150	2.820	3.080	4.660	5.190	5.190	5.190
Nbr of stocks (in thousands)	4,666,700	4,666,700	4,666,700	4,666,700	4,666,700	4,666,700	-	-
Announcement Date	15/02/22	14/02/23	13/02/24	13/02/25	12/02/26	-	-	-

¹AED in Million²AED

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AIR ARABIA	17.24x	2.74x	12.32x	5.38%	6.61B
DELTA AIR LINES, INC.	13.51x	0.99x	7.42x	0.88%	56.71B
UNITED AIRLINES HOLDINGS, INC.	10.35x	0.84x	6.55x	-.--%	38.56B
RYANAIR HOLDINGS PLC	13.81x	1.54x	6.79x	1.75%	32B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	9.07x	0.83x	3.97x	1.97%	26.71B
INTERGLOBE AVIATION LIMITED	-369.47x	2.72x	14.38x	0.19%	21.13B
SINGAPORE AIRLINES LIMITED	28.58x	1.23x	6.26x	3.44%	18.58B
LATAM AIRLINES GROUP S.A.	11.69x	1.23x	4.87x	2.99%	15.73B
AIR CHINA LIMITED	-13.66x	1.51x	9.98x	-.--%	13.42B
LUFTHANSA	8.56x	0.41x	4.03x	3.5%	12.51B
Average	-27.03x	1.40x	7.66x	2.01%	24.2B
Weighted average by Cap.	-21.51x	1.25x	7.27x	1.46%