Valuation Lufthansa

Stocks

Market Closed - Xetra Other stock markets 23:39:56 15/07/2026 HKT			5-day change	1st Jan Change
9.176 ^EUR	+0.50%		-0.76%	+9.16%

07-16	Airlines resume some Middle East flights but disruption continues	RE
07-15	Portugal says strategy, not just price, will decide TAP stake buyer	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,388	9,283	9,621	7,401	10,073	11,004	-	-
Change	-	25.65%	3.64%	-23.08%	36.11%	9.25%	-	-
Enterprise Value (EV) ¹	16,411	16,154	15,303	13,145	16,479	17,642	17,539	17,250
Change	-	-1.57%	-5.27%	-14.11%	25.37%	7.06%	-0.58%	-1.65%
P/E	-2.07x	11.8x	5.75x	5.37x	7.51x	8.66x	6.39x	5.47x
PBR	1.66x	1.1x	1x	0.64x	0.86x	0.87x	0.78x	0.7x
PEG	-	-0x	0x	-0.3x	-2.88x	-1.59x	0.2x	0.3x
Capitalization / Revenue	0.44x	0.28x	0.27x	0.2x	0.25x	0.26x	0.25x	0.24x
EV / Revenue	0.98x	0.49x	0.43x	0.35x	0.42x	0.41x	0.4x	0.37x
EV / EBITDA	497x	4.27x	3.12x	3.3x	3.81x	4.06x	3.47x	3.12x
EV / EBIT	-6.99x	10.7x	5.71x	7.99x	8.41x	9.43x	7.09x	6.09x
EV / FCF	-19.2x	5.61x	7.17x	15.6x	13.1x	10.1x	11x	7.68x
FCF Yield	-5.21%	17.8%	13.9%	6.39%	7.62%	9.95%	9.06%	13%
Dividend per Share ²	-	-	0.3	0.3	0.33	0.3186	0.4029	0.4891
Rate of return	-	-	3.73%	4.86%	3.93%	3.47%	4.39%	5.33%
EPS ²	-2.99	0.66	1.4	1.15	1.12	1.059	1.436	1.677
Distribution rate	-	-	21.4%	26.1%	29.5%	30.1%	28.1%	29.2%
Net sales ¹	16,811	32,770	35,442	37,581	39,597	42,723	44,364	46,042
EBITDA ¹	33	3,786	4,910	3,982	4,329	4,351	5,057	5,536
EBIT ¹	-2,349	1,509	2,682	1,645	1,960	1,872	2,475	2,830
Net income ¹	-2,191	791	1,673	1,380	1,339	1,261	1,709	2,010
Net Debt ¹	9,023	6,871	5,682	5,744	6,406	6,637	6,535	6,246
Reference price ²	6.180	7.765	8.048	6.176	8.406	9.176	9.176	9.176
Nbr of stocks (in thousands)	1,195,486	1,195,486	1,195,486	1,198,299	1,198,293	1,199,265	-	-
Announcement Date	3/3/22	3/3/23	7/3/24	6/3/25	6/3/26	-	-	-

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.($)
LUFTHANSA	8.62x	0.41x	4.04x	3.49%	12.53B
DELTA AIR LINES, INC.	13.87x	0.98x	7.37x	0.89%	55.93B
UNITED AIRLINES HOLDINGS, INC.	10.56x	0.85x	6.71x	-.--%	39.06B
RYANAIR HOLDINGS PLC	13.72x	1.53x	6.71x	1.77%	31.68B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	9.21x	0.84x	4.02x	1.94%	27.13B
INTERGLOBE AVIATION LIMITED	-358.42x	2.65x	14x	0.2%	20.56B
SINGAPORE AIRLINES LIMITED	29.25x	1.23x	6.25x	3.43%	18.61B
AIR CHINA LIMITED	-13.63x	1.54x	9.96x	-.--%	13.46B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-119.83x	1.5x	8.5x	-.--%	12.03B
CHINA EASTERN AIRLINES CORPORATION LIMITED	-572.34x	1.65x	9.07x	-.--%	11.06B
Average	-97.90x	1.32x	7.66x	1.17%	24.2B
Weighted average by Cap.	-52.88x	1.23x	7.38x	1.12%