EN DE

Wizz Air Holdings (WZZAF) Fair Value & Analysis

Industrials · US · Market cap $1.5B

WA Wizz Air Holdings logo Wizz Air Holdings WZZAF · US
Price$11.14
Fair Value$1.14
Upside-89.8%
Quality38/100
Watch Wizz Air Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.0% net margin
Low debt · generates free cash flow
Trails peers (5/13)
Narrow moat 19/100
Evidence: High Range $0.4900 – $1.60 Share as image

Fair value as of: Jul 25, 2026

From 24 valuation models · updated 16 days ago

Below-average quality, and screening another 90% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($1.60). The favourable scenario is already priced in.
  • Weak quality (38/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide ($0.4900 to $1.60). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$73.60 $11.14 Fair Value $1.14 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 25, 2026.

How to read this chart

60‑month range $11.14 – $73.60 · fair‑value band $0.4900 – $1.60 · the $11.14 price screens above the $1.14 fair value. Dashed = 300-day average. As of Jul 25, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Wizz Air Holdings (WZZAF) currently trades at $11.14, while our model-based Fair Value estimate is $1.14, implying the stock looks roughly 89.8% overvalued today. The Quality Score stands at 38/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Trailing-twelve-month revenue stands at $5.7B. Revenue grew 2.8% year over year. It earns a return on equity of 0.2%. Net debt stands at $5.1B. Fundamentals as of Jul 25, 2026

Our scenario range runs from $0.4900 (bear case) to $1.60 (bull case); at $11.14, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 46% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 40% fair-value upside, at -90%, WZZAF screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $86.69 $136.55 $225.23 80
Residual Income $5.67 $5.04 $3.15 76
Rev-Margin DCF $48.26 $68.24 $98.07 74
All 24 models by family
DCF Models
FCF DCF $91.07 $129.15 $236.34 38
Owner Earnings $79.83 $149.06 $277.52 31
5Y Revenue Exit $48.26 $62.95 $90.47 39
5Y EBITDA Exit $120.88 $216.77 $395.89 41
5Y P/E Exit $39.87 $47.82 $55.34 38
10Y Revenue Exit $61.77 $88.62 $108.67 36
10Y EBITDA Exit $109.47 $219.07 $426.31 37
10Y P/E Exit $56.74 $73.55 $96.02 35
Earnings-Based
Graham-Dodd $0.1400 $1.00 $1.41 54
Lynch FV $0.3200 $0.4600 $0.5900 50
PEG = 1.0 $0.3200 $0.4600 $0.5900 46
EPV $24.03 $25.23 $26.22 59
Multiples
P/E Multiple $0.3300 $0.4400 $0.5500 63
P/S Multiple $0.2700 $0.3600 $0.4500 58
P/B Multiple $0.2700 $0.3600 $0.4500 55
EV/EBIT $32.38 $38.08 $43.77 53
EV/EBITDA $138.66 $179.79 $220.91 54
EV/Revenue $27.48 $32.71 $37.94 43
Asset-Based
NCAV (Graham) $4.52 $6.06 $9.04 50
Growth DCF
Growth DCF $86.69 $136.55 $225.23 80
Rev-Margin DCF $48.26 $68.24 $98.07 74
Economic Profit
Residual Income $5.67 $5.04 $3.15 76
ROIC Compounder $24.03 $25.23 $26.22 72
Growth Earnings
Growth-Adj P/E $0.4300 $0.6100 $0.7900 68

Widest divergence: DCF Models ($88.62) versus Multiples ($0.4400). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $5.7B
Revenue growth (YoY) +2.8%
Net margin 0.0%
Return on equity 0.2%
Free cash flow $593M FY2026
P/E ratio 748.0
More key figures
Operating margin -41.0%
EPS (TTM) $0.0200
EPS growth (YoY) -9.5%
Net debt $5.1B FY2026

Figures from reported company fundamentals · as of Jul 25, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 38/100

Of which business quality 40 · Market factors (momentum, volatility) 14

Profitability 16
Margins and returns on capital today
Quality Growth 29
Are margins and returns improving?
Cashflow 63
Earnings quality: real cash, not paper profit
Fin. Strength 28
Balance sheet, leverage, solvency risk
Investment 31
Disciplined investing over empire-building
Low Volatility 21
Calm price path (market factor)
Momentum 17
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 81
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Wizz Air Holdings Plc, together with its subsidiaries, engages in the provision of passenger air transportation services. The company offers scheduled short-haul and medium-haul point-to-point routes in Europe, the Middle East, North Africa, and Northwest Asia.

Full company description

Wizz Air Holdings Plc, together with its subsidiaries, engages in the provision of passenger air transportation services. The company offers scheduled short-haul and medium-haul point-to-point routes in Europe, the Middle East, North Africa, and Northwest Asia. As of 31 March 2026, it operated a fleet of 262 aircraft, connecting approximately 200 destinations on 1016 routes in 45 countries. The company provides its services under the Wizz Air brand. Wizz Air Holdings Plc was founded in 2003 and is headquartered in Budapest, Hungary.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Wizz Air Holdings reported revenue of $5.7B in FY2026 versus $1.7B in FY2022, a compound +35.8%/yr. Reported net income was $2.2M in FY2026.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
$5.7B
Latest YoY
+7.3%
Avg. growth/yr (3Y)
+13.2%
Avg. growth/yr (5Y)
+50.2%
Avg. growth/yr (14Y)
+15.3%
Revenue +35.8%/yr
FY22 $1.7B
FY23 $3.9B
FY24 $5.1B
FY25 $5.3B
FY26 $5.7B
Net income
FY22 −$632M
FY23 −$523M
FY24 $377M
FY25 $226M
FY26 $2.2M

WZZAF screens 90% overvalued. Compare with Delta Air Lines, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

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.

Cite: Fair Value Calculator (2026). "Wizz Air Holdings Fair Value". https://www.fairvalue-calculator.com/stock/WZZAF

Peer Group

Airlines · 60 stocks

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.

Quality Score 38 · Below median
Fair Value upside −90% · Bottom 25%
Return on equity (TTM) 0% · Below median
Return on assets -1% · Bottom 25%
Net margin (TTM) 0% · Bottom 25%
Operating margin (TTM) -41% · Bottom 25%
Revenue growth 3% · Bottom 25%
Debt / equity 0.36× · Lower than median

Valuation Multiples vs Airlines median · lower = cheaper

P/E (TTM) 748.0× · Pricier than 75% of peers
P/B 1.65× · Cheaper than median
P/S (TTM) 0.27× · Cheaper than median
P/FCF 2.6× · Cheaper than median
PEG 0.86× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 37
FUTURE 14 · sector 46
PAST 1 · sector 46
HEALTH 82 · sector 72
DIVIDEND 0 · sector 41

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Airlines stocks, each showing price versus our Fair Value estimate (as of Jul 25, 2026).

Stock Price Fair Value vs Fair Value
Delta Air Lines, Inc DAL $84.17 $118.24 +40%
United Airlines Holdings UAL $120.97 $175.62 +45%
Ryanair Holdings RYA €25.47 €41.26 +62%
Southwest Airlines Co LUV $47.56 $14.76 -69%
InterGlobe Aviation Limited INDIGO ₹5,249 ₹3,704 -29%
Singapore Airlines Limited C6L 7.60 SGD 7.89 SGD +4%
Air China Limited 601111 ¥5.97 ¥7.16 +20%
LATAM Airlines Group LTM $54.87 $106.79 +95%
Deutsche Lufthansa AG 1LHA €8.57 €15.42 +80%
China Southern Airlines Company 600029 ¥4.99 ¥1.28 -74%

Compare Wizz Air Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Wizz Air Holdings (WZZAF) overvalued or undervalued?
As of Jul 25, 2026, our model estimates a fair value of $1.14 versus a price of $11.14, about −90% (overvalued).
What is the fair value of WZZAF?
Our model-based fair value for Wizz Air Holdings is $1.14 (as of Jul 25, 2026), built from audited fundamentals. The current price is $11.14.
What is the quality score of WZZAF?
Wizz Air Holdings has a Quality Score of 38/100. 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 revenue of Wizz Air Holdings (WZZAF)?
Wizz Air Holdings reported trailing-twelve-month revenue of about $5.7B (latest available figure, as of Jul 25, 2026).
What is the net profit margin of WZZAF?
The net profit margin of Wizz Air Holdings is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Wizz Air Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.