Aegean Airlines SA
ATHEX:AEGN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
P/FCFE
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Valuation Scenarios
If P/FCFE returns to its 3-Year Average (7), the stock would be worth €13.72 (23% upside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 5.7 | €11.15 |
0%
|
| 3-Year Average | 7 | €13.72 |
+23%
|
| 5-Year Average | 8.8 | €17.12 |
+54%
|
| Country Average | 13.7 | €26.73 |
+140%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| GR |
A
|
Aegean Airlines SA
ATHEX:AEGN
|
1B EUR | 5.7 | 6.8 | |
| BR |
|
Gol Linhas Aereas Inteligentes SA
BOVESPA:GOLL4
|
11.7T BRL | -17.1 | -2.1 | |
| US |
|
Delta Air Lines Inc
NYSE:DAL
|
44.7B USD | 30.3 | 10.3 | |
| US |
|
United Airlines Holdings Inc
NASDAQ:UAL
|
29.2B USD | -36.4 | 8.3 | |
| CH |
|
Kinarus Therapeutics Holding AG
SIX:KNRS
|
19.5B CHF | -19 526 655.3 | -1 404.3 | |
| UK |
|
International Consolidated Airlines Group SA
LSE:IAG
|
17.4B GBP | 137.8 | 6 | |
| IE |
R
|
Ryanair Holdings PLC
LSE:RYA
|
15.4B EUR | -33.7 | 8 | |
| US |
|
Southwest Airlines Co
NYSE:LUV
|
18.6B USD | 21 | 23.8 | |
| IN |
|
Interglobe Aviation Ltd
NSE:INDIGO
|
1.7T INR | 12.4 | 51.5 | |
| CN |
|
Air China Ltd
SSE:601111
|
117.4B CNY | -19 | -66.3 | |
| SG |
|
Singapore Airlines Ltd
SGX:C6L
|
19.7B SGD | 60.8 | 8.6 |
Market Distribution
| Min | 2.2 |
| 30th Percentile | 8.9 |
| Median | 13.7 |
| 70th Percentile | 19.9 |
| Max | 201.2 |
Other Multiples
Aegean Airlines SA
Glance View
Aegean Airlines SA engages in the provision of air transport services for passengers and commodities. The company is headquartered in Athina, Attiki and currently employs 2,445 full-time employees. The company went IPO on 2007-07-11. The firm provides transport of passengers and goods inside and outside the Greek territory, conducting scheduled and unscheduled flights. Furthermore it renders aviation services, technical support and ground handling aircraft services. The Company’s and the Group’s objectives include among others the following activities/operations: participation in any type of local or foreign company of similar nature of operations; establishment of subsidiaries and agencies, as well as import, trade, leasing of aircraft and spare parts. The Company’s subsidiaries are Olympic Air AE and Aegean Cyprus LTD.
