Air New Zealand

Modernized Fleets And Global Tourism Will Boost Prospects

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Consensus Narrative from 5 Analysts

Published

09 Feb 25

Updated

01 May 25

AnalystConsensusTarget's Fair Value

NZ$0.69

12.8% undervalued

04 Sep

NZ$0.60

1Y

10.1%

7D

-0.8%

Loading

1Y

10.1%

7D

-0.8%

Edit anytime before May 12 6:00 AM. Then post Updates to your followers.

Author's Valuation

NZ$0.7

12.8% undervalued

AnalystConsensusTarget Fair Value

Shared on01 May 25
Fair value Increased 1.18%

Shared on23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25
Fair value Decreased 1.45%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on02 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on12 Mar 25
Fair value Decreased 3.36%

AnalystConsensusTarget has increased revenue growth from 2.9% to 4.2% and increased future PE multiple from 9.8x to 11.7x.

AnalystConsensusTarget Fair Value

NZ$0.7

12.8% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

4.45%

Airlines revenue growth rate

158.96%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

11.11%

Calculation

NZ$238.95m

Earnings '28

x

11.79x

PE Ratio '28

=

NZ$2.82b

Market Cap '28

NZ$2.82b

Market Cap '28

/

2.98b

No. shares '28

=

NZ$0.95

Share Price '28

NZ$0.95 Share Price '28

Discounted to 2025 @ 11.21% p.a.

=

NZ$0.69

Fair Value '25