investorscraft@gmail.com

Intrinsic Value of Allegiant Travel Company (ALGT)

Previous Close$60.29
Intrinsic Value
Upside potential
Previous Close
$60.29

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filing, company investor relations

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