As of 2026-03-09, the Intrinsic Value of Jet2 PLC (JET2.L) is 2,871.22 GBP. This JET2.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,166.00 GBP, the upside of Jet2 PLC is 146.20%.
The range of the Intrinsic Value is 2,521.84 - 3,444.93 GBP
Based on its market price of 1,166.00 GBP and our intrinsic valuation, Jet2 PLC (JET2.L) is undervalued by 146.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,521.84 - 3,444.93 | 2,871.22 | 146.2% |
| DCF (Growth 10y) | 2,872.17 - 3,992.46 | 3,297.77 | 182.8% |
| DCF (EBITDA 5y) | 2,644.31 - 3,140.78 | 2,879.67 | 147.0% |
| DCF (EBITDA 10y) | 2,954.26 - 3,669.71 | 3,280.01 | 181.3% |
| Fair Value | 1,112.77 - 1,112.77 | 1,112.77 | -4.57% |
| P/E | 1,503.34 - 1,632.61 | 1,574.05 | 35.0% |
| EV/EBITDA | 2,250.47 - 3,035.07 | 2,569.20 | 120.3% |
| EPV | 4,241.74 - 5,582.69 | 4,912.20 | 321.3% |
| DDM - Stable | 1,155.10 - 2,435.17 | 1,795.14 | 54.0% |
| DDM - Multi | 1,432.22 - 2,472.23 | 1,824.11 | 56.4% |
| Market Cap (mil) | 2,379.12 |
| Beta | 1.32 |
| Outstanding shares (mil) | 2.04 |
| Enterprise Value (mil) | 293.92 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.36% |
| Cost of Debt | 4.35% |
| WACC | 8.78% |