Ryanair Holdings plc (RYA) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Ryanair Holdings plc stock €36.70, price €25.69, upside +42.8%, quality 72 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 6, 2026.
How to read this chart
60‑month range €9.70 – €29.54 · fair‑value band €22.23 – €49.84 · the €25.69 price screens below the €36.70 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 6, 2026.
Follow Ryanair Holdings in your weekly email
Every Wednesday you see whether Ryanair Holdings is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Ryanair Holdings plc, together with its subsidiaries, provides scheduled-passenger airline services in Ireland, Italy, Spain, the United Kingdom, and internationally.
Show moreShow less
The company offers various ancillary services; engages in other activities connected with its air passenger service, including non-flight scheduled and Internet-related services, as well as in-flight sale of beverages, food, duty-free, and merchandise; and markets car hire, travel insurance, and accommodation services through its website and mobile app.
It also provides passenger and aircraft 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.
Ryanair Holdings plc was incorporated in 1996 and is headquartered in Swords, Ireland.
Stock analysis
Ryanair Holdings plc (RYA) currently trades at €25.69, while our model-based Fair Value estimate is €36.70, implying the stock looks roughly 30% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of €54.62 per share, and 21 of the 26 models we run sit above the €25.69 price.
Bear case: the Asset-Based group reads lowest at €6.44, and 5 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: €22.23 (bear) to €49.84 (bull), the price of €25.69 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 72/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Ryanair Holdings plc reported revenue of €15.5B in FY2026 versus €4.8B in FY2022, a compound +34.1%/yr. Reported net income was €2.2B in FY2026.
Key figures
Market cap €26.8B Large · P/E ratio 15.0 · P/S ratio 1.70 · EPS (TTM) €1.71 · Dividend yield 1.6% · Net margin 11.3% · Return on equity 17.3% · Return on assets (EBIT) 7.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 80 out of 100 (medium confidence).
What moves the price
The share trades about 13% below its 52-week high and 18% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 13% fair-value upside, at 43%, RYA screens cheaper than that median.
Fair Value models
Bear€22.23Fair Value €36.70Bull€49.84
Price €25.69 · Upside +42.8%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (€0.7846 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF€26.98€45.55€92.3176
Growth DCF€26.13€49.64€86.2975
EPV€21.16€24.09€26.6174
All 26 models by family
DCF Models
FCF DCF€26.98€45.55€92.3176
Owner Earnings€26.87€52.36€100.5772
5Y Revenue Exit€23.41€42.14€69.2170
5Y EBITDA Exit€33.32€64.49€106.9073
5Y P/E Exit€31.86€61.30€97.7969
10Y Revenue Exit€23.70€42.48€72.6164
10Y EBITDA Exit€31.05€59.38€108.3865
10Y P/E Exit€30.07€56.88€100.2361
Earnings-Based
Graham-Dodd€14.27€88.07€122.9163
Lynch FV€25.28€36.11€46.9561
PEG = 1.0€25.28€36.11€46.9557
EPV€21.16€24.09€26.6174
Dividend Discount
Gordon GGM€3.74€7.42€11.1967
DDM Multi-Stage€3.74€6.43€7.8467
Multiples
P/E Multiple€33.05€44.07€55.0863
P/S Multiple€22.51€30.01€37.5258
P/B Multiple€21.28€28.38€35.4755
EV/EBIT€30.31€40.05€49.8066
EV/EBITDA€36.36€48.12€59.8867
EV/Revenue€20.00€28.10€36.2054
Asset-Based
NCAV (Graham)€4.81€6.44€9.6154
Growth DCF
Growth DCF€26.13€49.64€86.2975
Rev-Margin DCF€23.41€41.41€67.0271
Economic Profit
Residual Income€13.03€18.48€35.6772
ROIC Compounder€24.69€32.98€43.8872
Growth Earnings
Growth-Adj P/E€36.30€51.86€67.4267
The fair value above starts from this blend and is adjusted for a cyclical peak year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.92/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+11.4%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+13.0%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+26.5%
Start year 2021 (pandemic). Over 10 years: +9.1% a year
Revenue growth 30 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+17.0%
’14
’15
’16
’17
’18
’19
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 3 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+15.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+13.8%
Dividend (yield on the price)1.6%
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−7% → 15%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+1.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+6.6%
Yearly sales growth analysts expect, extended to five years.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about −0.4% a year for the price and +4.3% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (100 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Very negative
AI conclusion: Robust operational model and scale underpin the moat while labor relations history remains the main weakness limiting durability.
Main risk: EU rules require majority EU ownership and control for an operating licence, and a legal challenge claims Ryanair no longer meets this with only 30 percent EU-held shares, which could force changes or suspension of its licence.
Bull case: Ryanair could leverage its scale and direct distribution model to negotiate favourable terms with any AI platforms while using its own AI tools to further cut costs and maintain its cost advantage over rivals.
Bear case: Regulatory action could suspend Ryanair’s EU operating licence while Boeing delivery issues ground expansion plans and AI intermediaries erode margins, severely limiting growth and network reach.
Ryanair added four percent more passengers in September than a year earlier, reaching 20.1 million even after more than a thousand flights were cancelled by air traffic control failures and strikes. The airline is already rolling out dozens of new routes for summer 2027 while its cost base stays lean. Our models view the shares as undervalued, yet higher fuel costs could squeeze margins. Will its operational resilience and network growth more than offset the fuel headwinds?
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Airlines · 52 stocks
Beats the industry median on 7/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score72 · Top 25%
Fair Value upside+42.8% · Above median
Profitability
Return on equity (12 months)17.3% · Above median
Return on assets11.0% · Top 25%
Net margin (12 months)11.3% · Top 25%
Operating margin (12 months)31.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)4.0% · Bottom 25%
Dividend yield (12 months)1.6% · Below median
Balance sheet
Debt / equity0.02× · Lowest 25%
Valuation Multiplesvs Airlines median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Ryanair Holdings plc (RYA) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of €36.70 versus a price of €25.69, about +43% upside (undervalued).
What is the fair value of RYA?
Our model-based fair value for Ryanair Holdings plc is €36.70 (as of Nov 6, 2026), built from audited fundamentals. The current price: €25.69.
What is the quality score of RYA?
Ryanair Holdings plc has a Quality Score of 72/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Ryanair Holdings plc (RYA)?
Our model-based price target is the fair value of €36.70 (as of Nov 6, 2026) from 26 valuation models. Cautious scenario €22.23, optimistic scenario €49.84. It is a calculation from audited fundamentals, not an analyst target.
What is the Ryanair Holdings plc stock forecast for 2026?
Our models put fair value at €36.70, about +43% upside versus a price of €25.69 (undervalued). Cautious scenario €22.23, optimistic scenario €49.84. The calculation is refreshed regularly with new filings.
What is the revenue of Ryanair Holdings plc (RYA)?
Ryanair Holdings plc reported trailing-twelve-month revenue of about €15.8B (latest available figure, as of Nov 6, 2026).
Does Ryanair Holdings plc pay a dividend?
Ryanair Holdings plc currently shows a dividend yield of 1.63% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Ryanair Holdings plc (RYA) and when is the ex-dividend date?
Ryanair Holdings plc pays a dividend of €0.42 per share a year, a dividend yield of 1.6%. The last ex-dividend date was Aug 6, 2026. The payout ratio is 24.6% of earnings. Free cash flow covers the dividend 4.14 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Ryanair Holdings plc (RYA)?
For today's price to be fair in a discounted-cash-flow model, Ryanair Holdings plc would have to grow free cash flow by +1.8 % per year for five years (discount rate 9.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +26.5 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of RYA use?
Our models discount Ryanair Holdings plc at 9.6 %: a base by market capitalisation (large), damped by beta 0.91, country premium for Ireland. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Ryanair Holdings plc that is +1.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.6 %) and the same formula as our fair value.
How much growth has Ryanair Holdings plc (RYA) delivered so far?
Over the past 5 years revenue at Ryanair Holdings plc grew +26.5 % a year. The price currently implies free-cash-flow growth of +1.8 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Ryanair Holdings plc (RYA) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Ryanair Holdings plc (+1.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Ryanair Holdings plc (RYA)?
The free-cash-flow yield on the price is 6.72 %: that much free cash flow Ryanair Holdings plc produces per unit of market value. When it exceeds the discount rate of our models (9.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Ryanair Holdings plc (RYA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Ryanair Holdings plc it is €36.70 per share (as of Nov 6, 2026), against a price of €25.69. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Ryanair Holdings plc stock overvalued or undervalued in 2026?
As of Nov 6, 2026, RYA trades below its calculated fair value: price €25.69, fair value €36.70, a gap of about +43% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of RYA?
No. The price is what the market pays today (€25.69); the fair value is what the company's own numbers justify (€36.70). For Ryanair Holdings plc the two are €11.01 per share apart. That gap is exactly why we show both numbers side by side.
How much is Ryanair Holdings plc worth?
The market values Ryanair Holdings plc at about €26.8B (market capitalisation, as of Nov 6, 2026). Per share that is €25.69; our models calculate a fair value of €36.70 per share.
What do the bullish and bearish scenarios say about RYA?
Our models span a range for Ryanair Holdings plc: cautious scenario €22.23, base €36.70, optimistic €49.84 per share (as of Nov 6, 2026, price €25.69). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of RYA?
Ryanair Holdings plc trades at a price-to-earnings ratio of 15.0 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €36.70 is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2017 to 2026), reported earnings, FY2026 ex one-offs: 12.9. Other multiples: PEG 5.9, P/B 2.7, P/S 1.7, EV/EBITDA 7.2.
What is the PEG ratio of RYA?
The PEG ratio of Ryanair Holdings plc is 5.89 (P/E divided by earnings growth, as of Nov 6, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Ryanair Holdings plc (RYA)?
Balance-sheet figures for Ryanair Holdings plc (as of Nov 6, 2026): return on equity 17.3%, debt of 0.02 per unit of equity. They feed the Quality Score of 72/100, which measures business quality independently of the share price.
How far is RYA from its 52-week high?
Ryanair Holdings plc trades at €25.69, about 13% below its 52-week high of €29.54 and 18% above the low of €21.83 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of €36.70 is for.
Which stocks are comparable to Ryanair Holdings plc?
From the same area (Industrials) we also value Delta Air Lines, Inc, United Airlines Holdings, InterGlobe Aviation Limited, Southwest Airlines Co, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Ryanair Holdings plc stock attractive at the current price?
The data as of Nov 6, 2026: price €25.69, calculated fair value €36.70 (+43%), Quality Score 72/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of RYA calculated?
We run Ryanair Holdings plc through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of €36.70 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Ryanair Holdings plc currently trades 30% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Ryanair Holdings plc (RYA)?
The closing price on Nov 6, 2026 was €25.69. Our model-based fair value is €36.70, about +43% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Ryanair Holdings plc right now?
Solid quality (72/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (€22.23 to €49.84) leaves room in how you read the outcome.
Where does the earnings growth of Ryanair Holdings plc (RYA) come from?
Earnings per share at Ryanair Holdings plc grew +12.3 % a year from 2013 to 2024. Broken into its drivers: revenue per share +11.6 %, EBIT margin −0.7 %, tax rate +0.3 %, residual (interest, one-offs) +1.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Ryanair Holdings plc
How large is the market capitalisation of Ryanair Holdings plc (RYA)?
The market capitalisation of Ryanair Holdings plc is €26.8B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Ryanair Holdings plc (RYA)?
The price-to-sales ratio of Ryanair Holdings plc is 1.70 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Ryanair Holdings plc (RYA)?
Earnings per share at Ryanair Holdings plc are €1.71 (price ÷ EPS = P/E 15.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Ryanair Holdings plc (RYA)?
The dividend yield of Ryanair Holdings plc is 1.6% (payout 24.6%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Ryanair Holdings plc (RYA)?
The net margin of Ryanair Holdings plc is 11.3% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Ryanair Holdings plc (RYA)?
The return on equity (ROE) of Ryanair Holdings plc is 17.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Ryanair Holdings plc (RYA)?
On an EBIT basis the return on assets of Ryanair Holdings plc is 7.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Ryanair Holdings plc (RYA)?
The operating margin of Ryanair Holdings plc is 31.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Ryanair Holdings plc (RYA)?
Revenue at Ryanair Holdings plc is growing +4.0% versus a year earlier (3y avg +13.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Ryanair Holdings plc (RYA)?
Earnings per share at Ryanair Holdings plc are growing −4.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Ryanair Holdings plc (RYA) hold?
Ryanair Holdings plc holds more cash than debt, €1.1B net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Ryanair Holdings plc in the live analysis
One click puts Ryanair Holdings plc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 6, 2026