As of 2025-05-07, the Intrinsic Value of Easyjet PLC (EZJ.L) is 636.71 GBP. This EZJ.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 521.20 GBP, the upside of Easyjet PLC is 22.20%.
The range of the Intrinsic Value is 416.33 - 1,096.19 GBP
Based on its market price of 521.20 GBP and our intrinsic valuation, Easyjet PLC (EZJ.L) is undervalued by 22.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 416.33 - 1,096.19 | 636.71 | 22.2% |
| DCF (Growth 10y) | 691.05 - 1,573.72 | 979.04 | 87.8% |
| DCF (EBITDA 5y) | 668.50 - 764.66 | 703.59 | 35.0% |
| DCF (EBITDA 10y) | 904.17 - 1,102.99 | 986.66 | 89.3% |
| Fair Value | 304.42 - 304.42 | 304.42 | -41.59% |
| P/E | 364.68 - 565.01 | 448.92 | -13.9% |
| EV/EBITDA | 517.79 - 947.23 | 661.70 | 27.0% |
| EPV | 2,006.24 - 2,615.66 | 2,310.95 | 343.4% |
| DDM - Stable | 403.54 - 967.50 | 685.52 | 31.5% |
| DDM - Multi | 538.01 - 1,033.73 | 710.89 | 36.4% |
| Market Cap (mil) | 3,869.35 |
| Beta | 0.87 |
| Outstanding shares (mil) | 7.42 |
| Enterprise Value (mil) | 5,806.35 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.11% |
| Cost of Debt | 4.90% |
| WACC | 7.28% |