Company Valuation: Singapore Airlines Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 35,453 36,954 26,484 20,189 20,796 20,575 - -
Change - 4.23% -28.33% -23.77% 3.01% -1.06% - -
Enterprise Value (EV) 1 37,386 35,965 28,663 24,846 23,509 23,329 24,281 24,952
Change - -3.8% -20.3% -13.32% -5.38% -0.77% 4.08% 2.77%
P/E -34x 16.3x 10.4x 7.96x 17.3x 29.5x 17.3x 13.6x
PBR 0.73x 0.86x 1.17x 1.29x 1.2x 1.24x 1.21x 1.17x
PEG - -0x 0.1x 0.2x -0.3x -0.7x 0.2x 0.5x
Capitalization / Revenue 4.66x 2.08x 1.39x 1.03x 1.01x 0.93x 0.93x 0.9x
EV / Revenue 4.91x 2.02x 1.51x 1.27x 1.15x 1.05x 1.09x 1.09x
EV / EBITDA 28.7x 7x 5.08x 6.07x 4.78x 5.63x 5.3x 5.1x
EV / EBIT -61.3x 13.4x 10.5x 14.5x 9.9x 14.6x 12.4x 12.1x
EV / FCF -5,192x 4.78x 7.5x 8.45x 9.5x 24.7x 50.7x 24.9x
FCF Yield -0.02% 20.9% 13.3% 11.8% 10.5% 4.05% 1.97% 4.02%
Dividend per Share 2 - 0.38 0.48 0.4 0.37 0.2473 0.3584 0.3589
Rate of return - 6.63% 7.5% 5.89% 5.61% 3.79% 5.49% 5.5%
EPS 2 -0.162 0.351 0.614 0.853 0.382 0.2215 0.3772 0.4808
Distribution rate - 108% 78.2% 46.9% 96.9% 112% 95% 74.6%
Net sales 1 7,615 17,775 19,013 19,540 20,522 22,161 22,240 22,905
EBITDA 1 1,301 5,137 5,648 4,090 4,916 4,144 4,581 4,894
EBIT 1 -609.7 2,692 2,728 1,709 2,374 1,597 1,959 2,070
Net income 1 -962 2,157 2,675 2,778 1,184 691 1,176 1,507
Net Debt 1 1,932 -988.3 2,179 4,657 2,714 2,753 3,706 4,377
Reference price 2 5.500 5.730 6.400 6.790 6.600 6.530 6.530 6.530
Nbr of stocks (in thousands) 6,446,082 6,449,164 4,138,150 2,973,273 3,150,884 3,150,884 - -
Announcement Date 18/05/22 16/05/23 15/05/24 15/05/25 14/05/26 - - -
1SGD in Million2SGD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.48x1.05x5.63x3.79% 16.08B
14.9x0.84x7.5x1.05% 49.32B
10.09x0.71x6.76x-.--% 31.19B
13.51x1.33x6.13x1.88% 26.86B
7.99x0.79x3.84x2.17% 24.37B
14.59x0.73x7x1.83% 19.32B
62.84x2.14x12.77x0.07% 19.1B
-9.86x1.59x11.08x-.--% 15.33B
9.51x1.11x4.64x3.45% 13.65B
-11.6x1.49x9.74x-.--% 11.19B
Average 14.14x 1.18x 7.51x 1.42% 22.64B
Weighted average by Cap. 15.07x 1.09x 7.29x 1.32%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Singapore Airlines Limited

Historical PBR trend

Valuation ratios - PBR - Singapore Airlines Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Singapore Airlines Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Singapore Airlines Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Singapore Airlines Limited
  1. Stock Market
  2. Stocks
  3. C6L Stock
  4. Valuation Singapore Airlines Limited