As of 2025-09-14, the Intrinsic Value of International Consolidated Airlines Group SA (IAG.L) is 623.37 GBP. This IAG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 382.00 GBP, the upside of International Consolidated Airlines Group SA is 63.20%.
The range of the Intrinsic Value is 490.79 - 822.38 GBP
Based on its market price of 382.00 GBP and our intrinsic valuation, International Consolidated Airlines Group SA (IAG.L) is undervalued by 63.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 490.79 - 822.38 | 623.37 | 63.2% |
| DCF (Growth 10y) | 673.45 - 1,078.21 | 835.95 | 118.8% |
| DCF (EBITDA 5y) | 418.53 - 622.11 | 518.66 | 35.8% |
| DCF (EBITDA 10y) | 598.00 - 864.22 | 723.65 | 89.4% |
| Fair Value | 1,514.00 - 1,514.00 | 1,514.00 | 296.34% |
| P/E | 362.15 - 546.71 | 463.09 | 21.2% |
| EV/EBITDA | 228.52 - 592.15 | 399.54 | 4.6% |
| EPV | 574.64 - 815.63 | 695.13 | 82.0% |
| DDM - Stable | 296.47 - 576.81 | 436.64 | 14.3% |
| DDM - Multi | 345.76 - 542.87 | 423.87 | 11.0% |
| Market Cap (mil) | 18,038.00 |
| Beta | 1.60 |
| Outstanding shares (mil) | 47.22 |
| Enterprise Value (mil) | 28,537.49 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.37% |
| Cost of Debt | 4.79% |
| WACC | 8.64% |