Valuation Allegiant Travel Company

Stocks

Real-time Estimate Cboe BZX 22:20:29 01/10/2026 +03			5-day change	1st Jan Change
75.64 ^USD	-0.19%		-1.54%	-11.27%

09-14	Allegiant Travel's Long-Term Earnings Power From Sun Country Acquisition Not Priced Into Stock, UBS Says	MT
09-14	UBS Upgrades Allegiant Travel to Buy From Neutral, Adjusts PT to $107 From $111	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,333	1,239	1,485	1,669	1,510	2,059	-	-
Change	-	-62.84%	19.86%	12.44%	-9.56%	36.37%	-	-
Enterprise Value (EV) ¹	3,893	2,381	2,930	2,869	2,471	4,149	4,046	3,919
Change	-	-38.86%	23.06%	-2.05%	-13.89%	67.92%	-2.48%	-3.13%
P/E	21.5x	486x	13.1x	-6.98x	-34.4x	27.4x	6.97x	5.37x
PBR	2.63x	1.01x	1.14x	1.59x	1.49x	1.1x	0.84x	0.73x
PEG	-	-4.9x	0x	0x	0.4x	-0x	0x	0.2x
Capitalization / Revenue	1.95x	0.54x	0.59x	0.66x	0.58x	0.56x	0.46x	0.43x
EV / Revenue	2.28x	1.03x	1.17x	1.14x	0.95x	1.12x	0.91x	0.82x
EV / EBITDA	13.3x	6.65x	6.2x	7.43x	5.84x	6.66x	4.4x	3.72x
EV / EBIT	34.7x	14.8x	11.7x	22.4x	14.1x	14.1x	7.61x	6.04x
EV / FCF	16.7x	-10.4x	-6.55x	883x	1,142x	-8.36x	-13.3x	43.9x
FCF Yield	5.98%	-9.59%	-15.3%	0.11%	0.09%	-12%	-7.54%	2.28%
Dividend per Share ²	-	-	1.2	1.2	-	-	-	-
Rate of return	-	-	1.45%	1.27%	-	-	-	-
EPS ²	8.68	0.14	6.29	-13.49	-2.48	2.768	10.87	14.12
Distribution rate	-	-	19.1%	-8.9%	-	-	-	-
Net sales ¹	1,708	2,302	2,510	2,513	2,607	3,699	4,459	4,764
EBITDA ¹	293.2	358.1	472.2	386.2	423	622.6	920.4	1,055
EBIT ¹	112.2	160.6	249.7	128.2	174.9	293.4	531.7	648.9
Net income ¹	151.9	2.493	117.6	-240.2	-44.7	66.32	296.5	387.4
Net Debt ¹	559.8	1,142	1,445	1,200	961.1	2,090	1,987	1,861
Reference price ²	187.04	67.99	82.61	94.12	85.27	75.79	75.79	75.79
Nbr of stocks (in thousands)	17,822	18,217	17,971	17,737	17,706	27,167	-	-
Announcement Date	2/2/22 A	2/1/23 A	2/5/24 A	2/4/25 A	2/4/26 A	-	-	-

¹USD in Million²USD

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.($)
ALLEGIANT TRAVEL COMPANY	27.38x	1.12x	6.66x	-.--%	2.06B
DELTA AIR LINES, INC.	13.6x	0.92x	7.53x	0.91%	54.59B
UNITED AIRLINES HOLDINGS, INC.	10.4x	0.79x	6.92x	-.--%	36.01B
RYANAIR HOLDINGS PLC	13.79x	1.38x	6.31x	1.84%	27.96B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	8.39x	0.82x	3.9x	2.13%	25.59B
SOUTHWEST AIRLINES CO.	13.79x	0.74x	6.72x	1.73%	20.37B
INTERGLOBE AVIATION LIMITED	66.17x	2.28x	13.44x	0.07%	20.1B
SINGAPORE AIRLINES LIMITED	28.65x	1.09x	5.82x	3.68%	16.63B
AIR CHINA LIMITED	-11.14x	1.62x	11.32x	-.--%	16.18B
LATAM AIRLINES GROUP S.A.	11.11x	1.14x	4.74x	-	14.36B
Average	18.22x	1.19x	7.34x	1.15%	23.39B
Weighted average by Cap.	16.42x	1.12x	7.29x	1.15%