UBS upgrades Aena to “buy,” lifts target to €26.80 on tariff, retail revisions

Published 16/07/2025, 12:20
© Reuters.

Investing.com -- UBS has upgraded Aena SME SA (BME:AENA) to "buy" from "neutral" and raised its 12-month price target to €26.80 from €22, citing improved expectations for regulatory tariffs and a reassessment of the company’s undervalued commercial business.

The upgraded valuation reflects revised forecasts for the 2027–2031 regulatory period (DORA III), where UBS now models an average annual tariff decline of 1%, compared to previous expectations of a 3% drop and a consensus of -1.7%. 

This adjustment follows regulatory developments including €350 million in approved additional regulated capex and terminal expansion approvals at key airports like Barcelona. 

Aena’s regulated asset base is projected to grow 35% from 2025 to 2031, with a modeled WACC of 7.75% underpinned by Spanish utility benchmarks.

On this basis, UBS increased its 2026–2029 EBITDA estimates by 5–10% and now expects a 2024–2028 EBITDA CAGR of approximately 5%. 

Updated projections show EBITDA rising from €3,760 million in 2025 to €4,200 million by 2028. 

EPS is expected to grow from €1.38 in 2025 to €1.59 by 2029, with a dividend yield holding near 5% mid-term. Net debt is projected at €4.86 billion in 2026, equivalent to a net debt/EBITDA ratio of 1.3x.

UBS also emphasizes that Aena’s commercial division is undervalued. The unit trades at about 14x EV/2026E EBITDA, below the pre-COVID average of 15.6x and peak levels in the high teens. 

By comparison, real estate firms with shopping mall exposure trade at around 16.5x. Aena’s commercial assets are backed by >80% EBITDA margins, post-tax ROCE above 30%, and low capital intensity. A re-rating to a 4% FCF yield could imply 17% upside from current levels.

Retail EBITDA is forecast to grow at a 5.5% CAGR from 2025 to 2028, supported by self-help measures such as duty-free renovations, new food and beverage tenders, expanded VIP services, and car rental contracts. 

Retail revenues are projected to rise from €1.87 billion in 2024 to €2.22 billion in 2027. 

Retail spend per passenger is expected to outpace traffic growth, which is itself supported by mid-single-digit fleet expansions from major carriers like Ryanair, Iberia, and easyJet (LON:EZJ).

The revised €26.80/share target includes higher valuations for the regulated business (+€1.2/sh), retail segment (+€2.6/sh), land reserves (+€0.7/sh), and Brazil operations (+€0.35/sh).

At this price, Aena would trade at around 11.3x EV/2026E EBITDA, still below its historical average of about 12x.

Despite outperforming peers year to date, Aena trades at an about 11% discount to its five-year EV/EBITDA average.

UBS sees the improved regulatory backdrop and stronger commercial performance as catalysts for re-rating.

Latest comments

Risk Disclosure: Trading in financial instruments and/or cryptocurrencies involves high risks including the risk of losing some, or all, of your investment amount, and may not be suitable for all investors. Prices of cryptocurrencies are extremely volatile and may be affected by external factors such as financial, regulatory or political events. Trading on margin increases the financial risks.
Before deciding to trade in financial instrument or cryptocurrencies you should be fully informed of the risks and costs associated with trading the financial markets, carefully consider your investment objectives, level of experience, and risk appetite, and seek professional advice where needed.
Fusion Media would like to remind you that the data contained in this website is not necessarily real-time nor accurate. The data and prices on the website are not necessarily provided by any market or exchange, but may be provided by market makers, and so prices may not be accurate and may differ from the actual price at any given market, meaning prices are indicative and not appropriate for trading purposes. Fusion Media and any provider of the data contained in this website will not accept liability for any loss or damage as a result of your trading, or your reliance on the information contained within this website.
It is prohibited to use, store, reproduce, display, modify, transmit or distribute the data contained in this website without the explicit prior written permission of Fusion Media and/or the data provider. All intellectual property rights are reserved by the providers and/or the exchange providing the data contained in this website.
Fusion Media may be compensated by the advertisers that appear on the website, based on your interaction with the advertisements or advertisers
© 2007-2025 - Fusion Media Limited. All Rights Reserved.