Previous Close | $60.29 |
Intrinsic Value | $7.78 |
Upside potential | -87% |
Data is not available at this time.
Allegiant Travel Company operates as a leisure-focused airline, primarily serving small to mid-sized U.S. markets with low-cost, nonstop flights to popular vacation destinations. The company differentiates itself through an ultra-low-cost carrier (ULCC) model, emphasizing ancillary revenue streams such as baggage fees, seat selection, and bundled vacation packages. Allegiant’s point-to-point route structure avoids hub congestion, reducing operational complexity and costs while targeting underserved routes with limited competition. The airline also leverages a fleet of older, fuel-efficient aircraft to minimize capital expenditures, though this strategy carries maintenance and reliability risks. Its vertically integrated approach includes in-house travel services, such as Allegiant Vacations, which bundles flights with hotels and car rentals, enhancing customer stickiness and margins. Despite intense competition from larger carriers and fluctuating fuel prices, Allegiant maintains a niche position by catering to cost-conscious leisure travelers in secondary markets.
In FY 2024, Allegiant reported revenue of $2.51 billion but posted a net loss of $240.2 million, reflecting industry-wide challenges such as elevated fuel costs and operational disruptions. Diluted EPS stood at -$13.49, underscoring profitability pressures. Operating cash flow of $338.5 million suggests some resilience, though capital expenditures of $300.2 million indicate ongoing fleet and infrastructure investments. The company’s ability to monetize ancillary services remains critical to offsetting core ticket revenue volatility.
Allegiant’s earnings power is constrained by its net loss position, though its ULCC model historically benefits from high ancillary revenue penetration. Capital efficiency is mixed, with significant outlays for fleet maintenance and upgrades offset by disciplined route expansion. The company’s focus on secondary markets reduces competitive intensity but limits economies of scale compared to larger peers.
Allegiant’s balance sheet shows $285.9 million in cash against $2.15 billion in total debt, indicating leveraged positioning. The debt load, while manageable given operating cash flow, necessitates careful liquidity management, particularly in a rising interest rate environment. No near-term maturities were disclosed, but refinancing risks persist given the capital-intensive nature of the industry.
Growth is tempered by Allegiant’s selective route strategy and reliance on leisure travel demand, which is cyclical. The company paid a dividend of $1.23 per share, signaling confidence in cash generation despite recent losses. Future expansion likely hinges on opportunistic market additions and ancillary revenue optimization rather than aggressive fleet growth.
The market appears to price in Allegiant’s niche positioning and recovery potential, though persistent losses and leverage weigh on valuation multiples. Investors likely await clearer signs of margin stabilization and debt reduction before assigning premium multiples.
Allegiant’s strategic advantages include its focused route network, ancillary revenue dominance, and cost discipline. However, the outlook remains cautious due to fuel price volatility, competitive pressures, and macroeconomic sensitivity. Successful execution of its asset-light model and debt management will be pivotal to restoring profitability.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |