Qantas Airways Limited (QAN.AX)

Valuation as at 2026-09-25 · see also the ASX 300 Most Undervalued screen

About Qantas Airways Limited

Qantas Airways Limited provides air transportation services in Australia and internationally. The company operates through Qantas Domestic, Qantas International, Jetstar Group, and Qantas Loyalty segments. It offers passengers and air freight services; and customer loyalty recognition programs.

Source: Yahoo Finance company profile · factual description, not KashVector commentary

Qantas Airways Limited QAN.AX

Industrials · Airlines

Price
$8.97
Market Cap
$13.57B
EBITDA
$4.12B
Beta
0.58
P/E (TTM)
10.5x
52-Week Range
$8.04–$11.35

Qantas Airways Limited's price & financial trends

Annual reporting periods — this market does not have reliable quarterly data on Yahoo (either it isn't required, or coverage is incomplete), so annual is the most granular consistent series across free cash flow and dividends.

Data as at 2026-09-25

Share price · last 2 years

$8.97 +21% vs 2024-09
ASX 200 $7.42$9.52$10.87$10.38$9.44$8.97 2024-092025-022025-072025-122026-052026-09

Earnings per share (diluted) Per year

$0.85 -9% vs FY23
$0.93$0.75$1.04$0.85FY23FY24FY25FY26

Free cash flow Per year

-$0.08B -103% vs FY23
$2.52B$0.77B$0.45B-$0.08BFY23FY24FY25FY26

Dividend per share Per year

$0.46 +77% vs FY25
$0.26$0.46FY25FY26

Value investing scale · Buffett · Dalio · Graham

Strong Fit
13 / 20 combined score

See the full Buffett, Dalio & Graham breakdown for QAN.AX →

Solvency Check

Altman Z1.16 · Distress
Piotroski F5/9 · Deteriorating
▾ Solvency Check details

Altman Z-Score combines 5 ratios into one weighted number — Z = 1.2·X1 + 1.4·X2 + 3.3·X3 + 0.6·X4 + 1.0·X5 — then bands the result: Safe Zone above 2.99, Grey Zone 1.81–2.99, Distress Zone below 1.81. Piotroski F-Score checks 9 yes/no criteria against the prior fiscal year — profitability, leverage & liquidity, and operating efficiency — 1 point each, out of 9. Both are a measurement of the underlying numbers, not a recommendation.

Altman Z-Score — inputs

X1 · Working Capital / Total Assets-0.28
X2 · Retained Earnings / Total Assets0.02
X3 · EBIT / Total Assets0.07
X4 · Market Value of Equity / Total Liabilities0.53
X5 · Sales / Total Assets0.93

Piotroski F-Score — 9 criteria

Positive return on assets4.8%
Positive operating cash flow3,893,000,000
Return on assets improved year over year4.8% vs 6.9%
Operating cash flow exceeds net income3,893,000,000 vs 1,289,000,000
Leverage decreased year over year38.3% vs 34.1%
Current ratio improved year over year0.43x vs 0.36x
No new share dilution1,513,199,279 vs 1,513,199,279
Gross margin improved year over year53.0% vs 54.5%
Asset turnover improved year over year0.93x vs 1.00x

AI Sector Correlation

AI sector (AIQ) 0.07 Low

A weak but present link to AI-sector price moves.

How it's calculated →

AI hardware (semiconductors, SMH) 0.06 Low

A weak but present link to semiconductor stock moves.

How it's calculated →

✈️ Airline — valued with the EV/EBITDA Model

Standard FCF-based DCF is not used for airlines: extreme cyclicality and high operating/financial leverage make a single trailing-year FCF/growth snapshot unreliable. This valuation applies an EV/EBITDA multiple instead, the standard airline-industry convention.

Market-Implied EV/EBITDA
5.0x
Model EV/EBITDA
6x
Div Yield
4.4%

Intrinsic value estimate · 5-year forecast

BEAR
$8.33
vs current $8.97
-7.1% ⚠️ Fairly Valued
BASE
$11.57
vs current $8.97
+29.0% ✅ Undervalued
BULL
$14.81
vs current $8.97
+65.2% ✅ Undervalued

Assumptions used in this valuation

Every input below is either fetched live from Yahoo Finance or a documented default — nothing is hidden.

EBITDA
$4.12B
Earnings before interest, tax, depreciation & amortization
Enterprise Value
$24.72B
= EBITDA × multiple
Net Debt
$7.08B
Total debt − total cash
EV/EBITDA multiple
6x
Mid-cycle placeholder — airlines have historically traded ~4x–8x+
Model
EV/EBITDA
Not a discounted model — no discount rate or terminal value. Standard FCF-based DCF is unreliable for airlines (extreme cyclicality, high leverage).
BearBaseBull
EV/EBITDA Multiple4.8x6.0x7.2x

Enterprise Value = EBITDA × Multiple = $4.12B × 6x — Equity Value = EV − Net Debt, ÷ shares outstanding

These numbers come from running Qantas Airways Limited's EBITDA through the mechanical EV/EBITDA formula and assumptions above — not from any view on the news, management, or QAN.AX's competitive position. What is EV/EBITDA?

Want to test your own EV/EBITDA multiple assumptions?Open the full interactive calculator, pre-filled with QAN.AX →

Not financial advice. EV/EBITDA valuations are highly sensitive to assumptions — small changes in the EV/EBITDA multiple produce large swings in output. This is a mechanical calculation, not a recommendation to buy, hold, or sell.

About this valuation

Computed on 2026-09-25 from Yahoo Finance data, using the same engine as the full DCF tool and the ASX 300 Most Undervalued screen. Every figure above is a point-in-time snapshot of that date — change any assumption yourself in the interactive tool for a live one.

Frequently asked questions

Is Qantas Airways Limited (QAN.AX) undervalued?

The Base-case EV/EBITDA estimates intrinsic value at $11.57 vs a price of $8.97 on 2026-09-25 — a +29.0% margin, so the Base case reads undervalued. This is a mechanical output, not advice.

What is "AI Sector Correlation"?

A measure of how closely this stock's daily price movements have tracked the AI sector over the trailing 12 months, after removing the effect of general stock-market movement. It is shown against two benchmarks: a broad AI-themed ETF (AIQ) and a semiconductor ETF (SMH), the hardware side of the AI boom. It answers "does this stock move with AI-sector sentiment specifically, beyond just moving with the market overall?" — not whether the company's revenue comes from AI.

How is it calculated?

We compute daily returns for the stock, the two AI ETFs (AIQ and SMH), and an equal-weight broad-market ETF over the trailing year, then calculate the partial correlation between the stock and each AI ETF while statistically controlling for the broad-market ETF. This isolates AI-specific co-movement from ordinary market-wide moves — a stock correlated with the market generally (which most large stocks are) doesn't automatically score as AI-correlated. See the full glossary entry for the formula and its limits.

What does "Inverse" mean?

A reading of -0.20 or lower. After removing general market movement, the stock has tended to rise when the AI sector (or semiconductor stocks) fall, and fall when they rise. It is a strong link, just in the opposite direction, which is why it is coloured red like High. It describes past price behaviour, not a prediction.

What is the "AI hardware" reading, and why show two numbers?

The broad AI ETF mixes hardware, cloud and software companies, so a stock can look unrelated to it while moving strongly with, or against, semiconductor stocks. For example, some large software companies have shown a near-zero reading against the broad AI ETF but a clearly negative one against semiconductors. Showing both lets you see either pattern. See the AI Hardware Correlation guide for how the semiconductor reading works.

What do the colours mean?

The colour shows how strongly the stock's price has been tied to the AI sector, in either direction. It is not a good or bad rating. Red means a strong link: High (moves with the AI sector) or Inverse (moves against it). Amber is Moderate, green is Low, and cyan means no meaningful link (None). Red is not a quality or valuation warning.

Does a high score mean I should buy this stock?

No. This is a descriptive statistic about historical price co-movement, not a valuation judgment or a recommendation. A stock can show high AI correlation and still be overvalued, and a stock with no AI correlation can still be a sound investment for other reasons. Use it alongside the valuation and framework scores above, not in place of them.

Why might a genuinely AI-linked company still show "None"?

Correlation measures how the market has priced the stock recently, not the company's actual business exposure. A company can have a real AI-infrastructure story (for example, supplying power or components to data centres) without the market yet trading its shares in sync with AI-sector sentiment — the underlying business case and the price pattern are two different things.

Why do some international stocks score lower than expected?

Stocks listed outside the US (for example on the ASX or KRX) trade on a different calendar to the US-listed AI ETFs used for this comparison, so there are fewer directly overlapping trading days to compare. This can understate the correlation for otherwise AI-linked international companies — a known limitation of the method, not a judgment about the company.