Air China Ltd
SSE:601111

Watchlist Manager
Air China Ltd Logo
Air China Ltd
SSE:601111
Watchlist
Price: 8.1 CNY -2.41% Market Closed
Market Cap: 134.4B CNY
Have any thoughts about
Air China Ltd?
Write Note

Relative Value

The Relative Value of one Air China Ltd stock under the Base Case scenario is 11.85 CNY. Compared to the current market price of 8.1 CNY, Air China Ltd is Undervalued by 32%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
11.85 CNY
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
25
Median 3Y
1.6
Median 5Y
1.4
Industry
0.5
Forward
0.8
vs History
vs Industry
0
Median 3Y
-7.2
Median 5Y
-8
Industry
9.2
Forward
-136.2
vs History
50
vs Industry
37
Median 3Y
3.7
Median 5Y
4.2
Industry
3.5
vs History
38
vs Industry
19
Median 3Y
6.4
Median 5Y
5.6
Industry
10.5
vs History
20
vs Industry
17
Median 3Y
3.3
Median 5Y
2.7
Industry
2.1
vs History
80
vs Industry
17
Median 3Y
3.5
Median 5Y
3
Industry
0.9
Forward
1.7
vs History
6
vs Industry
8
Median 3Y
-12.2
Median 5Y
-12.9
Industry
3
vs History
vs Industry
5
Median 3Y
-11.2
Median 5Y
-11.2
Industry
6.6
Forward
9.6
vs History
vs Industry
5
Median 3Y
-11.2
Median 5Y
-11.2
Industry
10.2
Forward
130
vs History
53
vs Industry
33
Median 3Y
8.2
Median 5Y
9.1
Industry
6.4
vs History
28
vs Industry
22
Median 3Y
17.9
Median 5Y
9
Industry
10
vs History
46
vs Industry
35
Median 3Y
1
Median 5Y
0.9
Industry
0.8

Multiples Across Competitors

Competitors Multiples
Air China Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Air China Ltd
SSE:601111
134.4B CNY 0.8 -282.3 -430.8 -430.8
US
Delta Air Lines Inc
NYSE:DAL
40.4B USD 0.7 8.7 5.5 9.1
US
United Airlines Holdings Inc
NASDAQ:UAL
33.3B USD 0.6 12 8.8 8.8
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
19.5B CHF 0 -1 404.3 -1 404.9 -1 404.9
IE
Ryanair Holdings PLC
LSE:RYA
15.4B EUR 1.1 8 4.5 6.8
IN
Interglobe Aviation Ltd
NSE:INDIGO
1.8T INR 2.4 26.9 11.3 20.7
US
Southwest Airlines Co
NYSE:LUV
20.6B USD 0.8 -420 12.5 -45.1
UK
International Consolidated Airlines Group SA
LSE:IAG
14.8B GBP 0.5 6.8 57.5 92
CN
China Southern Airlines Co Ltd
SSE:600029
120B CNY 0.7 -33.7 63.3 63.3
SG
Singapore Airlines Ltd
SGX:C6L
19B SGD 1 9.6 4.9 10.5
US
American Airlines Group Inc
NASDAQ:AAL
11.4B USD 0.2 41.5 10.3 10.3
P/E Multiple
Earnings Growth P/E to Growth
CN
Air China Ltd
SSE:601111
Average P/E: 16.2
Negative Multiple: -282.3
N/A N/A
US
Delta Air Lines Inc
NYSE:DAL
8.7
14%
0.6
US
United Airlines Holdings Inc
NASDAQ:UAL
12
82%
0.1
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.3 N/A N/A
IE
R
Ryanair Holdings PLC
LSE:RYA
8
48%
0.2
IN
Interglobe Aviation Ltd
NSE:INDIGO
26.9
18%
1.5
US
Southwest Airlines Co
NYSE:LUV
Negative Multiple: -420
209%
N/A
UK
International Consolidated Airlines Group SA
LSE:IAG
6.8
7%
1
CN
China Southern Airlines Co Ltd
SSE:600029
Negative Multiple: -33.7 N/A N/A
SG
Singapore Airlines Ltd
SGX:C6L
9.6
-50%
N/A
US
American Airlines Group Inc
NASDAQ:AAL
41.5
132%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Air China Ltd
SSE:601111
Average EV/EBIT: 27.7
Negative Multiple: -430.8
7 484%
N/A
US
Delta Air Lines Inc
NYSE:DAL
9.1
20%
0.5
US
United Airlines Holdings Inc
NASDAQ:UAL
8.8
27%
0.3
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.9 N/A N/A
IE
R
Ryanair Holdings PLC
LSE:RYA
6.8
37%
0.2
IN
Interglobe Aviation Ltd
NSE:INDIGO
20.7
33%
0.6
US
Southwest Airlines Co
NYSE:LUV
Negative Multiple: -45.1
360%
N/A
UK
International Consolidated Airlines Group SA
LSE:IAG
92
25%
3.6
CN
China Southern Airlines Co Ltd
SSE:600029
63.3
180%
0.4
SG
Singapore Airlines Ltd
SGX:C6L
10.5
-46%
N/A
US
American Airlines Group Inc
NASDAQ:AAL
10.3
-9%
N/A

See Also

Discover More
Back to Top