IAG.L
International Consolidated Airlines Group SA
Price:  
343.10 
GBP
Volume:  
13,088,106.00
United Kingdom | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IAG.L Intrinsic Value

43.60 %
Upside

What is the intrinsic value of IAG.L?

As of 2025-07-02, the Intrinsic Value of International Consolidated Airlines Group SA (IAG.L) is 492.75 GBP. This IAG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 343.10 GBP, the upside of International Consolidated Airlines Group SA is 43.60%.

The range of the Intrinsic Value is 384.88 - 651.26 GBP

Is IAG.L undervalued or overvalued?

Based on its market price of 343.10 GBP and our intrinsic valuation, International Consolidated Airlines Group SA (IAG.L) is undervalued by 43.60%.

343.10 GBP
Stock Price
492.75 GBP
Intrinsic Value
Intrinsic Value Details

IAG.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 384.88 - 651.26 492.75 43.6%
DCF (Growth 10y) 496.15 - 793.05 616.94 79.8%
DCF (EBITDA 5y) 311.64 - 417.91 362.90 5.8%
DCF (EBITDA 10y) 428.99 - 574.14 497.29 44.9%
Fair Value 1,455.89 - 1,455.89 1,455.89 324.33%
P/E 315.64 - 471.71 371.11 8.2%
EV/EBITDA 236.33 - 443.02 322.85 -5.9%
EPV 682.88 - 931.66 807.27 135.3%
DDM - Stable 290.31 - 545.79 418.05 21.8%
DDM - Multi 257.87 - 394.59 313.16 -8.7%

IAG.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,634.79
Beta 1.46
Outstanding shares (mil) 42.65
Enterprise Value (mil) 24,997.04
Market risk premium 5.98%
Cost of Equity 12.32%
Cost of Debt 4.86%
WACC 8.22%