As of 2025-05-25, the Intrinsic Value of Qantas Airways Ltd (QAN.AX) is 15.04 AUD. This QAN.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.23 AUD, the upside of Qantas Airways Ltd is 47.00%.
The range of the Intrinsic Value is 11.44 - 21.16 AUD
Based on its market price of 10.23 AUD and our intrinsic valuation, Qantas Airways Ltd (QAN.AX) is undervalued by 47.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.44 - 21.16 | 15.04 | 47.0% |
| DCF (Growth 10y) | 13.67 - 24.20 | 17.58 | 71.9% |
| DCF (EBITDA 5y) | 12.35 - 19.35 | 15.24 | 49.0% |
| DCF (EBITDA 10y) | 14.60 - 22.80 | 17.97 | 75.7% |
| Fair Value | 4.31 - 4.31 | 4.31 | -57.85% |
| P/E | 6.31 - 7.99 | 7.01 | -31.4% |
| EV/EBITDA | 8.07 - 15.09 | 10.68 | 4.4% |
| EPV | 17.54 - 24.81 | 21.17 | 107.0% |
| DDM - Stable | 7.07 - 14.01 | 10.54 | 3.0% |
| DDM - Multi | 9.20 - 14.47 | 11.27 | 10.2% |
| Market Cap (mil) | 15,480.04 |
| Beta | 1.12 |
| Outstanding shares (mil) | 1,513.20 |
| Enterprise Value (mil) | 20,369.04 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.04% |
| Cost of Debt | 5.50% |
| WACC | 6.82% |