As of 2024-12-13, the Intrinsic Value of JetBlue Airways Corp (JBLU) is
8.28 USD. This JetBlue valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.24 USD, the upside of JetBlue Airways Corp is
14.40%.
The range of the Intrinsic Value is (3.47) - 144.00 USD
JetBlue Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(3.47) - 144.00 |
8.28 |
14.4% |
| DCF (Growth 10y) |
23.12 - 463.71 |
58.23 |
704.3% |
| DCF (EBITDA 5y) |
7.30 - 22.07 |
14.98 |
106.9% |
| DCF (EBITDA 10y) |
14.98 - 36.27 |
25.51 |
252.3% |
| Fair Value |
-12.31 - -12.31 |
-12.31 |
-270.02% |
| P/E |
(19.84) - (30.08) |
(24.74) |
-441.7% |
| EV/EBITDA |
(8.69) - 1.53 |
(3.61) |
-149.8% |
| EPV |
17.40 - 34.16 |
25.78 |
256.1% |
| DDM - Stable |
(38.47) - (113.32) |
(75.89) |
-1148.2% |
| DDM - Multi |
12.37 - 28.98 |
17.42 |
140.6% |
JetBlue Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,511.41 |
| Beta |
-0.48 |
| Outstanding shares (mil) |
346.88 |
| Enterprise Value (mil) |
8,148.41 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.56% |
| Cost of Debt |
5.50% |
| WACC |
4.91% |