Last Update 27 Nov 25
Fair value Increased 6.24%FLU: Passenger Increases And Lower Discount Rate Will Drive Future Upside
Analysts have increased their fair value estimate for Flughafen Wien from €58.73 to €62.40 due to a lower discount rate. This change is based on updated market conditions and a slightly more optimistic outlook, despite modest revisions to revenue growth and profit margin forecasts.
What's in the News
- Flughafen Wien Aktiengesellschaft confirmed its 2025 earnings guidance, expecting revenue of EUR 1.80 million and a group net profit of approximately EUR 230 million. The company noted a possible slight improvement due to recent traffic results (Key Developments).
- For October 2025, the Flughafen Wien Group, which includes Vienna, Malta, and Kosice airports, reported a 6.7% year-over-year increase in passenger traffic, reaching 4,093,506 travellers (Key Developments).
Valuation Changes
- The Fair Value Estimate has increased from €58.73 to €62.40.
- The Discount Rate has decreased from 6.66% to 5.71%.
- The Revenue Growth Forecast has declined slightly from 2.14% to 1.88%.
- The Net Profit Margin projection has decreased from 19.22% to 18.24%.
- The Future P/E Ratio has risen from 26.35x to 28.48x.
Key Takeaways
- Expansion into Asian markets and enhanced terminal infrastructure are set to drive higher passenger volumes, revenue growth, and margins in the coming years.
- Diversification across international assets and digital cost initiatives supports stable earnings and reduces reliance on any single market or revenue stream.
- Increasing regulatory, cost, and operational challenges threaten revenue growth, profitability, capacity expansion, and expose the company to traffic concentration risks with major airline partners.
Catalysts
About Flughafen Wien- Engages in the construction and operation of civil airports and related facilities in Austria and Malta.
- Recovery and increasing capacity on Far East and Asian routes, with the return and expansion of carriers such as ANA and Scoot, coupled with a structurally rising middle class and travel demand from these regions, are likely to drive increased passenger volumes and aeronautical revenues over the medium to long term.
- Ongoing and on-schedule expansion of Terminal 3 and further development of AirportCity (including logistics, hotels, and office space) position Flughafen Wien to increase non-aeronautical, higher-margin revenues and capture more value per passenger once capacity comes online, supporting top-line and margin growth from 2027 onward.
- Continued strong performance and sizable investment programs at Malta Airport are expected to contribute to group earnings growth, diversification, and reduced exposure to any short-term Vienna-specific demand shocks.
- Airport-wide digitalization and automation initiatives targeting cost reduction and process efficiency are likely to help offset regulatory-driven reductions in airport charges and inflationary pressures on personnel expenses, supporting stable or improving EBITDA margins and earnings sustainability.
- Vienna's positioning as a continental hub is reinforced by robust EU urbanization and international travel integration trends, supporting resilient long-term passenger throughput which, together with new direct long-haul routes and improvements in punctuality, provide a foundation for persistent revenue growth.
Flughafen Wien Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming Flughafen Wien's revenue will grow by 2.6% annually over the next 3 years.
- Analysts assume that profit margins will increase from 20.2% today to 20.5% in 3 years time.
- Analysts expect earnings to reach €242.6 million (and earnings per share of €2.87) by about September 2028, up from €221.8 million today. The analysts are largely in agreement about this estimate.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 24.7x on those 2028 earnings, up from 19.7x today. This future PE is greater than the current PE for the GB Infrastructure industry at 19.7x.
- Analysts expect the number of shares outstanding to decline by 0.71% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 6.55%, as per the Simply Wall St company report.
Flughafen Wien Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- European environmental regulations like "Fit for 55" and sustainable aviation fuels mandates risk increasing ticket prices significantly (possibly by 20–25%), which could depress passenger demand and limit revenue growth in the coming years.
- Mandatory reductions in passenger and landing fees due to the reversion of airport tariff formulas will directly lower core aeronautical revenues, with management only able to partially offset the impact through cost reductions, putting pressure on EBITDA margins and overall profitability.
- Persistent and escalating personnel costs-with staff expense increases outpacing revenue growth and difficulty in flexibly adjusting these costs-threaten operating leverage, especially given that efficiency gains may be challenging without risking quality or punctuality, risking further margin compression.
- Uncertainty and regulatory hurdles around key expansion projects, such as the long-delayed third runway, create constraints on future capacity growth, potentially stalling future top-line growth if air traffic demand returns or competition intensifies.
- The company's significant dependence on a few major hub carriers (notably the Lufthansa Group/Austrian Airlines) for traffic concentration exposes it to risks from airline strategy shifts, capacity reductions, or route changes, which could drive volatility or declines in passenger volumes and revenues.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of €60.4 for Flughafen Wien based on their expectations of its future earnings growth, profit margins and other risk factors.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be €1.2 billion, earnings will come to €242.6 million, and it would be trading on a PE ratio of 24.7x, assuming you use a discount rate of 6.5%.
- Given the current share price of €52.2, the analyst price target of €60.4 is 13.6% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
How well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

