investorscraft@gmail.com

Intrinsic ValueInternational Consolidated Airlines Group S.A. (INR.DE)

Previous Close4.81
Intrinsic Value
Upside potential
Previous Close
4.81

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 primarily generates revenue through passenger and cargo transportation services, leveraging its extensive network across Europe, the Americas, and other international markets. With a fleet of 531 aircraft, IAG serves both full-service and low-cost segments, positioning itself as a key player in the competitive aviation industry. The group’s multi-brand strategy allows it to cater to different customer segments, from premium long-haul travelers with British Airways to budget-conscious flyers through Vueling. IAG’s strong presence in major hubs like London Heathrow and Madrid Barajas enhances its connectivity and operational efficiency. The company’s scale and integrated operations provide cost advantages, though it faces challenges from fuel price volatility, regulatory pressures, and intense competition from both legacy carriers and low-cost rivals. Its strategic focus on network optimization, digital transformation, and sustainability initiatives aims to strengthen its market position amid evolving industry dynamics.

Revenue Profitability And Efficiency

IAG reported revenue of EUR 32.1 billion for the fiscal year, with net income reaching EUR 2.73 billion, reflecting a recovery in air travel demand post-pandemic. The diluted EPS stood at EUR 0.56, indicating improved profitability. Operating cash flow was robust at EUR 6.37 billion, supported by higher passenger volumes and yield management. Capital expenditures of EUR 2.82 billion were directed toward fleet modernization and operational upgrades, aligning with long-term efficiency goals.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate substantial operating cash flow, which supports debt reduction and reinvestment. IAG’s capital efficiency is evident in its strategic fleet investments and cost-control measures, though its high beta of 1.961 reflects sensitivity to macroeconomic and industry-specific risks. The group’s focus on optimizing route profitability and ancillary revenue streams enhances its earnings resilience.

Balance Sheet And Financial Health

IAG maintains a solid liquidity position with EUR 8.19 billion in cash and equivalents, providing flexibility amid industry uncertainties. Total debt stands at EUR 17.35 billion, a legacy of pandemic-related borrowings, though strong cash flow generation aids deleveraging efforts. The balance sheet reflects a cautious approach to financial health, with ongoing efforts to improve net debt-to-EBITDA ratios and sustain investment-grade credit metrics.

Growth Trends And Dividend Policy

IAG’s growth is driven by recovering travel demand, particularly in transatlantic and European routes, alongside strategic expansions in key markets. The company reinstated dividends at EUR 0.03 per share, signaling confidence in its financial stability. Future growth will hinge on capacity restoration, yield management, and cost discipline, with potential upside from ancillary services and loyalty programs.

Valuation And Market Expectations

With a market capitalization of EUR 17.95 billion, IAG trades at a valuation reflecting its cyclical recovery prospects. Investors anticipate further earnings normalization, though macroeconomic headwinds and competitive pressures may temper expectations. The stock’s high beta suggests volatility, but long-term upside depends on sustained demand recovery and effective capital allocation.

Strategic Advantages And Outlook

IAG’s diversified brand portfolio, hub dominance, and operational scale provide strategic advantages in a fragmented industry. The outlook remains cautiously optimistic, with growth opportunities in premium travel and cost-efficient operations. Challenges include fuel price risks and regulatory hurdles, but the group’s focus on digital innovation and sustainability initiatives positions it for resilient performance.

Sources

Company filings, Bloomberg, investor presentations

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