As of 2025-07-12, the Intrinsic Value of Air Arabia PJSC (AIRARABIA.DB) is 2.04 AED. This AIRARABIA.DB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.47 AED, the upside of Air Arabia PJSC is -41.20%.
The range of the Intrinsic Value is 1.81 - 2.41 AED
Based on its market price of 3.47 AED and our intrinsic valuation, Air Arabia PJSC (AIRARABIA.DB) is overvalued by 41.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.81 - 2.41 | 2.04 | -41.2% |
| DCF (Growth 10y) | 2.01 - 2.63 | 2.25 | -35.2% |
| DCF (EBITDA 5y) | 2.36 - 2.61 | 2.50 | -27.9% |
| DCF (EBITDA 10y) | 2.44 - 2.78 | 2.62 | -24.5% |
| Fair Value | 1.64 - 1.64 | 1.64 | -52.73% |
| P/E | 1.01 - 2.73 | 1.90 | -45.1% |
| EV/EBITDA | 2.27 - 2.61 | 2.50 | -28.0% |
| EPV | 2.39 - 2.72 | 2.56 | -26.4% |
| DDM - Stable | 2.20 - 4.66 | 3.43 | -1.2% |
| DDM - Multi | 1.38 - 2.28 | 1.72 | -50.5% |
| Market Cap (mil) | 16,193.45 |
| Beta | 0.82 |
| Outstanding shares (mil) | 4,666.70 |
| Enterprise Value (mil) | 12,895.65 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.38% |
| Cost of Debt | 6.49% |
| WACC | 9.60% |