As of 2024-12-15, the Intrinsic Value of Easyjet PLC (EZJ.L) is
604.84 GBP. This EZJ.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 586.60 GBP, the upside of Easyjet PLC is
3.10%.
The range of the Intrinsic Value is 426.70 - 1,058.79 GBP
604.84 GBP
Intrinsic Value
EZJ.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
426.70 - 1,058.79 |
604.84 |
3.1% |
| DCF (Growth 10y) |
645.79 - 1,556.66 |
904.28 |
54.2% |
| DCF (EBITDA 5y) |
657.87 - 882.42 |
768.17 |
31.0% |
| DCF (EBITDA 10y) |
805.40 - 1,153.74 |
968.16 |
65.0% |
| Fair Value |
248.90 - 248.90 |
248.90 |
-57.57% |
| P/E |
268.77 - 503.77 |
336.16 |
-42.7% |
| EV/EBITDA |
597.39 - 870.69 |
717.78 |
22.4% |
| EPV |
980.87 - 1,408.03 |
1,194.45 |
103.6% |
| DDM - Stable |
337.57 - 1,005.38 |
671.47 |
14.5% |
| DDM - Multi |
403.64 - 969.45 |
573.92 |
-2.2% |
EZJ.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,407.21 |
| Beta |
0.90 |
| Outstanding shares (mil) |
7.51 |
| Enterprise Value (mil) |
4,261.21 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.39% |
| Cost of Debt |
5.19% |
| WACC |
7.35% |