US · RYAAY
Ryanair Holdings plc
- Sector
- Industrials · Airlines, Airports & Air Services
- Headquarters
- Swords K67 NY94
- Website
- ryanair.com
Price · as of 2025-03-31
$54.47
Market cap 35.43B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $55.80 | +2.44% |
| Intrinsic Value(DCF) | $787.65 | +1,346.03% |
| Graham-Dodd Method(GD) | $18.10 | -66.77% |
| Graham Formula(GF) | $40.30 | -26.01% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $10.41 | $25.82 | $34.71 | $0.00 | $17.30 |
| 2012 | $10.84 | $34.90 | $29.58 | $10.00 | $25.80 |
| 2013 | $18.64 | $28.01 | $39.87 | $0.00 | $17.80 |
| 2014 | $21.61 | $35.84 | $5.96 | $9.80 | $9.70 |
| 2015 | $26.87 | $31.26 | $9.50 | $1.00 | $29.80 |
| 2016 | $31.95 | $40.06 | $37.24 | $0.00 | $62.70 |
| 2017 | $40.82 | $50.42 | $20.97 | $20.60 | $24.30 |
| 2018 | $44.81 | $54.86 | $19.03 | $23.00 | $43.80 |
| 2019 | $25.41 | $38.83 | $9.53 | $19.70 | $27.90 |
| 2020 | $30.54 | $35.75 | $10.87 | $18.10 | $24.60 |
| 2021 | $43.54 | $44.55 | $5.23 | $0.00 | $148.00 |
| 2022 | $29.26 | $33.23 | $1,830.40 | $18.00 | $0.00 |
| 2023 | $41.16 | $109.79 | $243,552.73 | $50.30 | $687.80 |
| 2024 | $46.92 | $74.88 | $237,155.33 | $29.20 | $125.50 |
| 2025 | $56.30 | $47.65 | $9,864.07 | $18.10 | $40.30 |
AI valuation
Our deep-learning model estimates Ryanair Holdings plc's (RYAAY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $55.80
- Current price
- $54.47
- AI upside
- +2.44%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$787.65
+1,346.03% upside
Graham-Dodd
$18.10
-66.77% upside
Graham Formula
$40.30
-26.01% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| RYAAY | Ryanair Holdings plc | $54.47 | 35.43B | -13% | +1,346% | -67% | -26% | 16.44 | 3.76 | 1.90 | 8.23 | — | 3.84 | 19.00% | 11.17% | 11.55% | 22.00% | 23.44% | 9.29% | 0.38 | 23.43 | 0.74 | 0.50 | -0.39 | -1284.00% | 375.00% | 14324.00% | 7.03% | 0.42 | 31.04% | 1.65% | 27.20% | 7.43% | 16.18 | 13.53 | 1.81 | 2.91 |
| AAL | American Airlines Group I… | $13.07 | 8.63B | +103% | -62% | — | -89% | 74.50 | -2.22 | 0.15 | 9.71 | — | -0.84 | 28.42% | 2.91% | 0.20% | -2.88% | 3.58% | 0.18% | -9.65 | 0.93 | 0.50 | 0.35 | 8.84 | -8629.00% | 78.00% | -15231.00% | -8.22% | 0.13 | -2.60% | 0.00% | 0.00% | 29.74% | 23.68 | -55.39 | 0.69 | 0.65 |
| ACHR | Archer Aviation Inc. | $7.12 | 5.22B | — | — | — | — | -5.28 | 3.76 | — | -4.17 | — | 3.77 | 0.00% | — | — | -95.88% | 1320.47% | -69.02% | 0.10 | — | 12.07 | 11.74 | 1.52 | -1598.00% | — | 4264.00% | -15.91% | -5.18 | 1167.36% | 0.00% | 0.00% | 11.09% | -4.08 | -4.61 | — | 3.74 |
| ADT | ADT Inc. | $8.02 | 6.14B | +396% | -51% | — | -9% | 13.65 | 1.80 | 1.40 | 5.15 | 163.83 | -1.15 | 50.71% | 25.15% | 10.23% | 13.20% | 8.14% | 3.13% | 2.05 | 2.79 | 0.80 | 0.49 | 2.71 | 833.00% | 528.00% | 10228.00% | 25.16% | 1.49 | 14.95% | 2.66% | 36.40% | 9.34% | 11.72 | 8.39 | 2.95 | 0.58 |
| AL | Air Lease Corporation | $64.84 | 7.26B | +25% | -46% | +63% | +172% | 6.64 | 0.85 | 2.40 | 9.64 | 3.71 | 0.85 | 59.43% | 50.53% | 36.09% | 13.60% | 4.40% | 3.34% | 2.33 | 1.71 | 0.93 | 0.55 | 7.01 | 17898.00% | 1032.00% | -4247.00% | -22.96% | 0.73 | -6.03% | 1.97% | 13.10% | 8.53% | 17.38 | -15.97 | 8.78 | 0.63 |
| ASR | Grupo Aeroportuario del S… | $359.67 | 10.79B | +83% | +13% | — | +38% | 18.71 | 4.97 | 5.27 | 10.82 | — | -10.08 | 55.32% | 45.64% | 28.17% | 22.38% | 22.58% | 12.21% | 0.86 | — | 2.91 | 2.16 | 1.13 | -2260.00% | 1884.00% | -5479.00% | 2.57% | 2.03 | 9.19% | 12.23% | 228.80% | 12.23% | 12.89 | 43.38 | 5.88 | 4.56 |
| CPA | Copa Holdings, S.A. | $138.61 | 5.72B | +35% | +94% | -62% | +52% | 8.11 | 1.96 | 1.51 | 5.63 | 68.20 | 2.04 | 31.65% | 22.64% | 18.56% | 26.09% | 19.77% | 10.90% | 0.92 | 8.32 | 1.23 | 1.07 | 1.84 | 1189.00% | 498.00% | -953.00% | 5.66% | 0.78 | 8.59% | 4.88% | 39.60% | 5.04% | 8.15 | 21.66 | 1.84 | 2.48 |
| ESAB | ESAB Corporation | $126.17 | 7.66B | -21% | -61% | -87% | -65% | 31.78 | 3.42 | 2.61 | 17.62 | — | -16.23 | 35.54% | 17.30% | 7.98% | 11.85% | 12.74% | 5.30% | 0.66 | 6.20 | 1.90 | 0.96 | 2.54 | -1369.00% | 371.00% | -2975.00% | 2.88% | 0.39 | 7.00% | 0.30% | 9.40% | 0.30% | 17.61 | 40.61 | 3.05 | 3.06 |
| OMAB | Grupo Aeroportuario del C… | $122.16 | 5.9B | +11% | -42% | — | -31% | 19.81 | 9.40 | 6.63 | 11.85 | 236.25 | -11.64 | 75.58% | 56.01% | 33.46% | 49.36% | 29.98% | 18.37% | 1.21 | — | 1.32 | 1.09 | 1.07 | 839.00% | 591.00% | 2535.00% | 6.96% | 1.59 | 35.12% | 4.22% | 83.70% | 4.23% | 13.01 | 15.79 | 7.29 | 5.28 |
| R | Ryder System, Inc. | $221.56 | 8.74B | +9% | -60% | -76% | -55% | 18.47 | 3.03 | 0.73 | 5.33 | 219.71 | 6.22 | 19.77% | 8.57% | 3.94% | 16.24% | 6.79% | 3.03% | 2.84 | 2.69 | 0.89 | 0.75 | 2.55 | 841.00% | 23.00% | -20981.00% | 4.96% | 0.93 | 3.93% | 1.57% | 28.90% | 9.86% | 16.33 | 38.64 | 1.40 | 1.61 |
| TTC | The Toro Company | $98.86 | 9.67B | -31% | -64% | -97% | -79% | 28.03 | 6.10 | 1.96 | 17.26 | — | 14.48 | 33.36% | 10.89% | 7.01% | 21.04% | 18.16% | 9.00% | 0.70 | 8.31 | 1.87 | 0.79 | 1.23 | -2095.00% | -160.00% | 2399.00% | 6.53% | 0.73 | 25.54% | 1.71% | 47.80% | 6.79% | 19.43 | 16.50 | 2.12 | 5.30 |
About Ryanair Holdings plc
Ryanair Holdings plc, together with its subsidiaries, provides scheduled-passenger airline services in Ireland, the United Kingdom, Italy, Spain, Germany, and other European countries. It is also involved in the provision of various ancillary services, such as non-flight scheduled and Internet-related services; in-flight sale of beverages, food, duty-free, and merchandise; and marketing of car hire and accommodation services, and travel insurance through its website and mobile app. In addition, the company offers aircraft and passenger handling, ticketing, and maintenance and repair services; and markets car parking, fast-track, airport transfers, attractions, and activities on its website and mobile app, as well as sells gift vouchers. As of June 30, 2022, it had a principal fleet of approximately 483 Boeing 737 aircrafts and 29 Airbus A320 aircrafts; and offered approximately 3,000 short-haul flights per day serving approximately 225 airports. Ryanair Holdings plc was founded in 1985 and is headquartered in Swords, Ireland.
- CEO
- Michael O'Leary
- Employees
- 27K
- Beta
- 1.04
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($787.65 ÷ $54.47) − 1 = +1,346.03% (DCF, example).