investorscraft@gmail.com

Intrinsic ValueAmerican Airlines Group Inc. (A1G.DE)

Previous Close11.25
Intrinsic Value
Upside potential
Previous Close
11.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

American Airlines Group Inc. operates as a leading network air carrier, providing scheduled passenger and cargo transportation services across a vast domestic and international network. The company leverages its strategically located hubs in key U.S. cities and international gateways to optimize connectivity and operational efficiency. Its mainline fleet of 865 aircraft supports a comprehensive route network, reinforcing its competitive position in the global airline industry. American Airlines generates revenue primarily through ticket sales, ancillary services, and cargo operations, with a focus on premium offerings and loyalty programs to enhance customer retention. The airline operates in a highly competitive and capital-intensive sector, where scale, cost management, and strategic alliances are critical to maintaining market share. Despite industry volatility, American Airlines maintains a strong presence in key markets, supported by its membership in the Oneworld alliance, which expands its global reach and customer base.

Revenue Profitability And Efficiency

American Airlines reported revenue of €54.2 billion for the fiscal year, with net income of €846 million, reflecting a diluted EPS of €1.24. Operating cash flow stood at €3.98 billion, while capital expenditures totaled €2.68 billion, indicating significant reinvestment in fleet and infrastructure. The company's profitability metrics demonstrate resilience in a challenging operating environment, though margins remain sensitive to fuel costs and demand fluctuations.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its extensive route network and ancillary revenue streams, though high fixed costs and debt levels weigh on capital efficiency. Operating cash flow of €3.98 billion underscores its ability to generate liquidity, but substantial capital expenditures and debt servicing obligations limit free cash flow generation. The airline's focus on cost control and revenue optimization is critical to improving returns.

Balance Sheet And Financial Health

American Airlines' balance sheet reflects a leveraged position, with total debt of €37.54 billion and cash equivalents of €804 million. The high debt load, typical for the capital-intensive airline industry, poses liquidity risks, though the company's operating cash flow provides some cushion. Financial health remains a concern, particularly in light of macroeconomic uncertainties and industry-specific headwinds.

Growth Trends And Dividend Policy

Growth is driven by route expansion, fleet modernization, and strategic partnerships, though the company has suspended dividends to prioritize debt reduction and capital preservation. The focus remains on restoring pre-pandemic capacity and improving operational efficiency, with long-term growth contingent on sustained demand recovery and cost management.

Valuation And Market Expectations

With a market capitalization of €6.45 billion and a beta of 1.32, American Airlines is viewed as a higher-risk investment, reflecting industry volatility and leverage concerns. The current valuation suggests cautious market expectations, with investors weighing recovery potential against persistent operational and financial challenges.

Strategic Advantages And Outlook

American Airlines benefits from its scale, hub-and-spoke model, and alliance partnerships, which provide competitive advantages in network breadth and customer loyalty. However, the outlook remains uncertain due to fuel price volatility, labor costs, and macroeconomic pressures. Strategic initiatives to reduce debt and enhance profitability will be pivotal in navigating near-term headwinds and securing long-term stability.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount