As of 2024-12-13, the Intrinsic Value of Jet2 PLC (JET2.L) is 2,369.38 GBP. This JET2.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,637.00 GBP, the upside of Jet2 PLC is 44.70%.

The range of the Intrinsic Value is 1,871.88 - 3,279.75 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,871.88 - 3,279.75	2,369.38	44.7%
DCF (Growth 10y)	2,396.90 - 4,221.69	3,043.60	85.9%
DCF (EBITDA 5y)	2,032.12 - 2,444.37	2,228.39	36.1%
DCF (EBITDA 10y)	2,498.25 - 3,226.37	2,833.66	73.1%
Fair Value	923.49 - 923.49	923.49	-43.59%
P/E	1,750.93 - 2,338.61	1,991.69	21.7%
EV/EBITDA	1,487.47 - 1,874.10	1,660.42	1.4%
EPV	1,966.58 - 2,799.56	2,383.07	45.6%
DDM - Stable	1,264.58 - 2,948.69	2,106.64	28.7%
DDM - Multi	1,706.45 - 3,280.07	2,263.26	38.3%