JBLU
JetBlue Airways Corp
Price:  
6.41 
USD
Volume:  
9,164,675.00
United States | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JetBlue Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of JetBlue Airways Corp (JBLU) is 7.01 USD. This JetBlue valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.41 USD, the upside of JetBlue Airways Corp is %.

The range of the Intrinsic Value is (2.47) - 169.11 USD

6.41 USD
Stock Price
7.01 USD
Intrinsic Value
Intrinsic Value Details

JetBlue Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (2.47) - 169.11 7.01 9.4%
DCF (Growth 10y) 12.51 - 436.54 36.00 461.6%
DCF (EBITDA 5y) 11.73 - 24.56 18.13 182.9%
DCF (EBITDA 10y) 16.96 - 36.52 26.14 307.8%
Fair Value -4.65 - -4.65 -4.65 -172.55%
P/E (6.72) - (11.40) (8.72) -236.0%
EV/EBITDA 0.14 - 8.54 4.29 -33.0%
EPV 17.74 - 35.91 26.82 318.5%
DDM - Stable (8.21) - (33.34) (20.78) -424.1%
DDM - Multi 6.33 - 21.77 10.03 56.5%

JetBlue Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,136.39
Beta 1.58
Outstanding shares (mil) 333.29
Enterprise Value (mil) 5,686.39
Market risk premium 4.60%
Cost of Equity 8.81%
Cost of Debt 5.50%
WACC 5.85%