investorscraft@gmail.com

Intrinsic ValueHawaiian Holdings, Inc. (0J3N.L)

Previous Close£17.33
Intrinsic Value
Upside potential
Previous Close
£17.33

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hawaiian Holdings, Inc., the parent company of Hawaiian Airlines, operates as a key player in the airline industry, focusing on scheduled passenger and cargo transportation. The company primarily serves routes connecting Hawai'i with major North American cities, international destinations like Japan, Australia, and South Korea, and inter-island flights within Hawai'i. Its revenue model is driven by ticket sales through direct channels (e.g., its website) and third-party distributors, supplemented by cargo services and ad hoc charters. Hawaiian Airlines differentiates itself through its strong brand association with Hawai'i's tourism industry, offering a unique blend of leisure and essential connectivity. The airline faces competition from both legacy carriers and low-cost operators but maintains a niche position due to its strategic route network and cultural alignment with Hawai'i's hospitality-driven economy. Despite industry challenges, Hawaiian Holdings leverages its fleet of Boeing 717s, Airbus A330s, and A321neos to balance efficiency and passenger experience.

Revenue Profitability And Efficiency

In FY 2023, Hawaiian Holdings reported revenue of $2.72 billion but recorded a net loss of $260.5 million, reflecting persistent industry headwinds such as fuel costs and competitive pricing pressures. The diluted EPS stood at -$5.05, underscoring profitability challenges. Operating cash flow was negative at -$160 million, while capital expenditures totaled -$290.2 million, indicating significant ongoing investments in fleet and operations.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained, with negative net income and operating cash flow highlighting operational inefficiencies. High leverage, evidenced by total debt of $2.04 billion against cash reserves of $170.5 million, suggests limited near-term flexibility. The absence of dividends reinforces a focus on preserving capital amid industry volatility.

Balance Sheet And Financial Health

Hawaiian Holdings' balance sheet reflects strained liquidity, with cash and equivalents covering only a fraction of its $2.04 billion total debt. The elevated debt load, coupled with negative cash flows, raises concerns about financial resilience. The company's beta of 2.409 indicates high sensitivity to market fluctuations, aligning with the cyclical nature of the airline industry.

Growth Trends And Dividend Policy

Growth is tempered by macroeconomic and competitive pressures, with no dividend payments in FY 2023. The company's focus remains on route optimization and fleet modernization, though profitability recovery is contingent on demand stabilization and cost management. International expansion and tourism recovery could provide longer-term tailwinds.

Valuation And Market Expectations

With a market cap of $781 million, the company trades at a discount to revenue, reflecting skepticism about near-term earnings recovery. Investors likely price in ongoing operational risks, including fuel price volatility and competitive dynamics in the transpacific market.

Strategic Advantages And Outlook

Hawaiian Holdings' strategic advantages include its strong brand tied to Hawai'i's tourism ecosystem and a diversified route network. However, the outlook remains cautious due to industry-wide challenges. Success hinges on cost containment, demand recovery, and leveraging its niche in leisure and inter-island travel.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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