investorscraft@gmail.com

Intrinsic ValueInternational Consolidated Airlines Group S.A. (IAG.L)

Previous Close£418.20
Intrinsic Value
Upside potential
Previous Close
£418.20

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

International Consolidated Airlines Group (IAG) operates as a leading global airline holding company, managing a diversified portfolio of brands including British Airways, Iberia, Vueling, Aer Lingus, and LEVEL. The company generates revenue primarily through passenger and cargo transportation services, leveraging a fleet of 531 aircraft to serve key markets in the UK, Spain, Ireland, the US, and internationally. IAG’s multi-brand strategy allows it to cater to different market segments, from premium full-service carriers (British Airways, Iberia) to low-cost operators (Vueling, LEVEL), enhancing its competitive positioning. The airline industry remains highly cyclical, sensitive to fuel prices, geopolitical risks, and macroeconomic conditions, but IAG’s scale and operational synergies provide resilience. Its strong presence in transatlantic routes and European short-haul networks reinforces its market share, though competition from low-cost carriers and legacy rivals persists. The group’s focus on cost efficiency, network optimization, and digital transformation supports its ability to navigate industry volatility while capitalizing on post-pandemic travel demand recovery.

Revenue Profitability And Efficiency

IAG reported revenue of £32.1 billion for the period, with net income of £2.73 billion, reflecting improved profitability as travel demand rebounded. The diluted EPS of 55 GBp underscores earnings recovery, while operating cash flow of £6.37 billion indicates strong operational performance. Capital expenditures of £2.82 billion highlight ongoing investments in fleet modernization and operational efficiency, critical for long-term cost management.

Earnings Power And Capital Efficiency

The group’s earnings power is evident in its ability to generate substantial operating cash flow, which supports debt reduction and shareholder returns. With a diluted EPS of 55 GBp, IAG demonstrates improved capital efficiency, though its high beta of 1.961 reflects sensitivity to macroeconomic and industry-specific risks. The balance between growth investments and profitability remains a key focus.

Balance Sheet And Financial Health

IAG’s balance sheet shows £8.19 billion in cash and equivalents against total debt of £17.35 billion, indicating a leveraged but manageable position. The company’s liquidity position is robust, supported by strong cash flow generation, though debt levels remain elevated post-pandemic. Continued focus on deleveraging will be critical to improving financial flexibility.

Growth Trends And Dividend Policy

IAG’s growth is tied to the recovery in global travel demand, with strategic expansions in key markets driving revenue. The reinstated dividend of 8 GBp per share signals confidence in sustained profitability, though payout ratios remain conservative to prioritize debt reduction and operational investments. Future growth will depend on route expansion and cost discipline.

Valuation And Market Expectations

With a market cap of £15.08 billion, IAG trades at a valuation reflective of its recovery trajectory. The high beta indicates market expectations of volatility, but improving fundamentals and travel demand normalization could support upward rerating. Investors will monitor fuel cost management and demand sustainability.

Strategic Advantages And Outlook

IAG’s strategic advantages include its diversified brand portfolio, strong transatlantic presence, and operational synergies. The outlook hinges on sustained travel demand, cost control, and debt reduction. Risks include fuel price volatility and competitive pressures, but the group’s scale and multi-brand strategy position it well for long-term resilience.

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