investorscraft@gmail.com

Intrinsic ValueAlaska Air Group, Inc. (0HC3.L)

Previous Close£50.15
Intrinsic Value
Upside potential
Previous Close
£50.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Alaska Air Group, Inc. operates as a leading regional airline in North America, providing passenger and cargo air transportation through its Mainline, Regional, and Horizon segments. The company serves approximately 120 destinations, leveraging a hub-and-spoke model to optimize connectivity and operational efficiency. Its focus on the West Coast, particularly Seattle, positions it as a key player in transcontinental and intra-regional travel, competing with larger carriers through superior customer service and strategic partnerships. Alaska Air Group differentiates itself with a strong loyalty program and alliances, such as its membership in the Oneworld alliance, enhancing its competitive edge in a highly cyclical and capital-intensive industry. The airline maintains a disciplined cost structure while emphasizing reliability and customer satisfaction, which supports its premium pricing power in niche markets. Despite industry volatility, Alaska Air Group has carved out a resilient market position by balancing network breadth with operational agility.

Revenue Profitability And Efficiency

In its latest fiscal year, Alaska Air Group reported revenue of $11.74 billion, with net income of $395 million, reflecting a recovery in travel demand post-pandemic. The company’s diluted EPS stood at $3.08, demonstrating improved profitability. Operating cash flow was robust at $1.46 billion, though capital expenditures of $1.28 billion indicate ongoing fleet and infrastructure investments. The airline’s ability to generate positive cash flow amid high operational costs underscores its efficiency.

Earnings Power And Capital Efficiency

Alaska Air Group’s earnings power is supported by its disciplined cost management and revenue diversification, including cargo services and loyalty programs. The company’s capital efficiency is evident in its ability to fund growth while maintaining liquidity, with $1.23 billion in cash and equivalents. However, its total debt of $6.39 billion highlights the leverage typical in the airline industry, necessitating careful balance sheet management.

Balance Sheet And Financial Health

The company’s financial health is marked by $1.23 billion in cash and equivalents, providing liquidity against $6.39 billion in total debt. While the debt load is significant, it is manageable given the airline’s operating cash flow generation. Alaska Air Group’s lack of dividends allows it to reinvest in operations and debt reduction, aligning with industry norms for capital retention during growth phases.

Growth Trends And Dividend Policy

Alaska Air Group has prioritized growth and debt reduction over shareholder payouts, with no dividends currently offered. The company’s expansion in key markets and fleet modernization efforts signal a focus on long-term capacity growth. Travel demand recovery and strategic alliances are expected to drive revenue growth, though macroeconomic factors like fuel prices remain critical variables.

Valuation And Market Expectations

With a market capitalization of $6.15 billion and a beta of 1.41, Alaska Air Group is viewed as a higher-risk, higher-reward play in the airline sector. The stock’s valuation reflects expectations for continued recovery in air travel, though investor sentiment remains sensitive to industry-wide challenges such as labor costs and fuel volatility.

Strategic Advantages And Outlook

Alaska Air Group’s strategic advantages include its strong West Coast presence, loyalty program, and Oneworld alliance membership. The outlook hinges on sustained travel demand and operational execution, with potential upside from cost controls and network optimization. However, external shocks like fuel price spikes or economic downturns could pressure margins, requiring agile management.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount