As of 2025-05-16, the Intrinsic Value of JetBlue Airways Corp (JBLU) is 3.31 USD. This JetBlue valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 4.92 USD, the upside of JetBlue Airways Corp is -32.8%.

The range of the Intrinsic Value is (2.06) - 9.45 USD.

Is JetBlue undervalued or overvalued?

Based on its market price of 4.92 USD and our intrinsic valuation, JetBlue Airways Corp (JBLU) is overvalued by 32.8%.

4.92 USD

Stock Price

3.31 USD

Intrinsic Value

Intrinsic Value Details

JetBlue Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(225.12) - (34.04)	(46.41)	-1043.2%
DCF (EBITDA Exit 10Y)	(2.06) - 9.45	3.31	-32.8%
Peter Lynch Fair Value	-4.05 - -4.05	-4.05	-182.31%
P/E Multiples	(7.50) - (8.02)	(7.88)	-260.1%
EV/EBITDA Multiples	(8.60) - (4.09)	(6.40)	-230.0%

JetBlue Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Delta Air Lines Inc	63.24 - 92.82	75.56	50.3%
United Airlines Holdings Inc	105.42 - 164.55	130.00	69.8%
Southwest Airlines Co	12.27 - 27.04	16.20	-49.1%
American Airlines Group Inc	(1.02) - 41.56	12.87	9.4%
Alaska Air Group Inc	73.5 - 396.87	134.18	153.3%
Air Canada	30.71 - 225.03	68.37	261.6%
Copa Holdings SA	200.13 - 318	246.35	140.7%
SkyWest Inc	80.03 - 178.43	115.73	13.8%
Exchange Income Corp	49.53 - 230.05	93.90	62.0%
Norwegian Air Shuttle ASA	27.32 - 41.82	33.12	141.6%

JetBlue Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	1,743
Beta	1.21
Outstanding shares (mil)	354
Enterprise Value (mil)	7,920

Market risk premium	5.1%
Cost of Equity	9.25%
Cost of Debt	5.5%
WACC	5.3%