Valuation Ryanair Holdings plc

Equities

Market Closed - Euronext Dublin Other stock markets 19:55:00 21/04/2026 +04			Pre-market 09:44:08
24.37 ^EUR	-2.40%		24.92	+2.24%

04-21	RYANAIR HLDGS : Receives a Buy rating from Bernstein	ZD
04-21	Barclays cuts Hunting, RBC raises Unilever	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	18,657	15,418	16,943	23,972	19,849	25,586	-	-
Change	-	-17.36%	9.9%	41.48%	-17.2%	28.9%	-	-
Enterprise Value (EV) ¹	20,934	16,869	16,385	22,599	18,545	23,348	22,143	21,240
Change	-	-19.42%	-2.87%	37.93%	-17.94%	25.9%	-5.16%	-4.08%
P/E ratio	-18.1x	-63.8x	12.9x	12.6x	12.8x	11.9x	10.5x	9.85x
PBR	4.02x	2.78x	3x	3.15x	2.82x	3.15x	2.59x	2.19x
PEG	-	0.8x	-0x	0.3x	-1x	0.3x	0.8x	1.58x
Capitalization / Revenue	11.4x	3.21x	1.57x	1.78x	1.42x	1.65x	1.55x	1.44x
EV / Revenue	12.8x	3.51x	1.52x	1.68x	1.33x	1.51x	1.35x	1.2x
EV / EBITDA	-78x	44.4x	6.56x	7.24x	6.69x	6.24x	5.53x	4.98x
EV / EBIT	-24.9x	-49.7x	10.4x	11x	11.9x	9.71x	8.5x	7.69x
EV / FCF	-7.63x	22.2x	8.29x	29.5x	9.95x	11.2x	10.7x	11.5x
FCF Yield	-13.1%	4.5%	12.1%	3.39%	10%	8.9%	9.36%	8.73%
Dividend per Share ²	-	-	-	0.353	0.4	0.4644	0.5424	0.6012
Rate of return	-	-	-	1.68%	2.15%	1.91%	2.23%	2.47%
EPS ²	-0.9142	-0.213	1.153	1.674	1.455	2.053	2.329	2.475
Distribution rate	-	-	-	21.1%	27.5%	22.6%	23.3%	24.3%
Net sales ¹	1,636	4,801	10,775	13,444	13,948	15,470	16,456	17,748
EBITDA ¹	-268.4	379.8	2,496	3,120	2,772	3,744	4,008	4,264
EBIT ¹	-839.4	-339.6	1,573	2,061	1,558	2,405	2,605	2,763
Net income ¹	-1,015	-240.8	1,314	1,917	1,612	2,161	2,390	2,557
Net Debt ¹	2,276	1,452	-558.8	-1,373	-1,304	-2,237	-3,442	-4,346
Reference price ²	16.54	13.59	14.88	21.03	18.62	24.37	24.37	24.37
Nbr of stocks (in thousands)	1,127,657	1,134,481	1,138,665	1,139,908	1,065,713	1,049,880	-	-
Announcement Date	17/05/21	16/05/22	22/05/23	20/05/24	19/05/25	-	-	-

¹EUR in Million²EUR

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.($)
RYANAIR HOLDINGS PLC	11.87x	1.51x	6.24x	1.91%	30.07B
DELTA AIR LINES, INC.	14.91x	0.87x	7.39x	1.1%	45.88B
UNITED AIRLINES HOLDINGS, INC.	9.29x	0.77x	6.42x	-.--%	31.53B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	6.8x	0.73x	3.37x	2.4%	23.87B
INTERGLOBE AVIATION LIMITED	448.65x	2.44x	12.96x	0.21%	19.4B
SINGAPORE AIRLINES LIMITED	18.85x	1.28x	5.76x	4.11%	16.16B
CHINA EASTERN AIRLINES CORPORATION LIMITED	-17.2x	1.76x	10.6x	-.--%	14.29B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	90.12x	1.72x	8.28x	0.09%	13.96B
LUFTHANSA	7.45x	0.36x	3.6x	4.02%	10.86B
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI	4.96x	0.82x	5.06x	1.08%	10.05B
Average	59.57x	1.23x	6.97x	1.49%	21.61B
Weighted average by Cap.	53.90x	1.19x	6.99x	1.35%