As of 2025-07-14, the Intrinsic Value of Easyjet PLC (EZJ.L) is 649.13 GBP. This EZJ.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 520.20 GBP, the upside of Easyjet PLC is 24.80%.
The range of the Intrinsic Value is 428.43 - 1,154.56 GBP
Based on its market price of 520.20 GBP and our intrinsic valuation, Easyjet PLC (EZJ.L) is undervalued by 24.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 428.43 - 1,154.56 | 649.13 | 24.8% |
| DCF (Growth 10y) | 807.53 - 1,950.47 | 1,156.97 | 122.4% |
| DCF (EBITDA 5y) | 802.72 - 1,025.09 | 922.20 | 77.3% |
| DCF (EBITDA 10y) | 1,046.31 - 1,426.29 | 1,236.28 | 137.7% |
| Fair Value | 266.66 - 266.66 | 266.66 | -48.74% |
| P/E | 317.86 - 599.79 | 465.48 | -10.5% |
| EV/EBITDA | 577.47 - 1,131.08 | 769.13 | 47.9% |
| EPV | 1,882.06 - 2,632.87 | 2,257.47 | 334.0% |
| DDM - Stable | 327.60 - 881.05 | 604.33 | 16.2% |
| DDM - Multi | 568.64 - 1,234.98 | 783.71 | 50.7% |
| Market Cap (mil) | 4,018.65 |
| Beta | 1.08 |
| Outstanding shares (mil) | 7.73 |
| Enterprise Value (mil) | 5,301.65 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.42% |
| Cost of Debt | 4.90% |
| WACC | 7.50% |