investorscraft@gmail.com

Intrinsic ValueSpirit Airlines, Inc. (0L8U.L)

Previous Close£0.47
Intrinsic Value
Upside potential
Previous Close
£0.47

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

Spirit Airlines, Inc. operates as an ultra-low-cost carrier (ULCC) in the highly competitive airline industry, primarily serving destinations across the United States, Latin America, and the Caribbean. The company's revenue model is built on offering no-frills base fares while generating significant ancillary income from optional services such as baggage fees, seat selection, and onboard purchases. Spirit's cost-efficient operations, centered around a single-aisle Airbus fleet, enable it to maintain one of the lowest cost structures in the industry. The airline competes in the budget travel segment, targeting price-sensitive leisure travelers with its unbundled pricing strategy. Despite its niche positioning, Spirit faces intense competition from both traditional carriers and other ULCCs, which has pressured its market share and profitability in recent years. The company's digital-first distribution approach, including direct online sales and third-party partnerships, helps minimize distribution costs while expanding its customer reach.

Revenue Profitability And Efficiency

In FY 2023, Spirit Airlines reported revenue of $5.36 billion but recorded a net loss of $447 million, reflecting ongoing industry challenges including fuel price volatility and competitive fare pressures. The negative operating cash flow of $247 million and high capital expenditures of $288 million indicate strained liquidity as the company manages fleet obligations and operational costs in a difficult operating environment.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$4.10 underscores its current lack of earnings power, with operating margins deeply negative. High leverage and interest expenses from its $6.89 billion debt load further constrain capital efficiency, though its all-Airbus fleet provides some maintenance and training cost advantages relative to competitors operating mixed fleets.

Balance Sheet And Financial Health

Spirit's financial position appears strained with $865 million in cash against $6.89 billion in total debt, resulting in a leveraged balance sheet. The negative operating cash flow and substantial capital commitments for aircraft deliveries raise concerns about liquidity and the company's ability to service its obligations without restructuring or additional financing.

Growth Trends And Dividend Policy

Spirit has suspended all dividend payments as it conserves cash. The company's growth prospects appear constrained by industry capacity oversupply and its need to prioritize balance sheet repair over network expansion. Fleet modernization continues with Airbus deliveries, but near-term growth will likely focus on improving load factors rather than significant route expansion.

Valuation And Market Expectations

The company's depressed $51 million market capitalization reflects deep skepticism about its turnaround prospects, with the stock trading at a fraction of revenue. Market expectations appear to price in significant risk of further dilution or restructuring given the high debt load and ongoing operational challenges in the ULCC segment.

Strategic Advantages And Outlook

Spirit's primary advantages include its low-cost structure and young, fuel-efficient fleet, but these are offset by weak brand perception and intense competition. The outlook remains challenging as the company must navigate high leverage while competing in a fare-sensitive market. Successful restructuring of its cost base and debt obligations would be required to improve long-term viability.

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