
Deutsche Lufthansa AG
XETRA:LHA

Intrinsic Value
The intrinsic value of one
LHA
stock under the Base Case scenario is
28.415
EUR.
Compared to the current market price of 5.908 EUR,
Deutsche Lufthansa AG
is
Undervalued by 79%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Deutsche Lufthansa AG
Fundamental Analysis


Revenue & Expenses Breakdown
Deutsche Lufthansa AG
Balance Sheet Decomposition
Deutsche Lufthansa AG
Current Assets | 16.3B |
Cash & Short-Term Investments | 8.5B |
Receivables | 5.2B |
Other Current Assets | 2.7B |
Non-Current Assets | 30.7B |
Long-Term Investments | 884m |
PP&E | 21.8B |
Intangibles | 1.3B |
Other Non-Current Assets | 6.7B |
Free Cash Flow Analysis
Deutsche Lufthansa AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Deutsche Lufthansa AG
Revenue
|
37.6B
EUR
|
Cost of Revenue
|
-21.4B
EUR
|
Gross Profit
|
16.1B
EUR
|
Operating Expenses
|
-14.8B
EUR
|
Operating Income
|
1.3B
EUR
|
Other Expenses
|
42m
EUR
|
Net Income
|
1.4B
EUR
|
LHA Profitability Score
Profitability Due Diligence
Deutsche Lufthansa AG's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Deutsche Lufthansa AG's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
LHA Solvency Score
Solvency Due Diligence
Deutsche Lufthansa AG's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Score
Deutsche Lufthansa AG's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LHA Price Targets Summary
Deutsche Lufthansa AG
According to Wall Street analysts, the average 1-year price target for
LHA
is 7.587 EUR
with a low forecast of 5.555 EUR and a high forecast of 12.6 EUR.
Dividends
Current shareholder yield for LHA is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
LHA
stock under the Base Case scenario is
28.415
EUR.
Compared to the current market price of 5.908 EUR,
Deutsche Lufthansa AG
is
Undervalued by 79%.