investorscraft@gmail.com

Intrinsic ValueJet2 plc (JET2.L)

Previous Close£1,237.00
Intrinsic Value
Upside potential
Previous Close
£1,237.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jet2 plc operates as a leading leisure travel company in the UK, specializing in scheduled holiday flights to Mediterranean destinations, the Canary Islands, and European leisure cities. The company’s core revenue model integrates flight operations with package holidays and ancillary retail services, creating a vertically integrated travel experience. This approach allows Jet2 to capture value across the travel chain, from ticket sales to in-flight retail, enhancing customer retention and revenue per passenger. Positioned in the competitive travel services sector, Jet2 differentiates itself through a strong focus on leisure travelers, offering affordable, high-volume holiday packages. Its market position is reinforced by operational efficiency, brand recognition, and a loyal customer base, particularly in the UK’s price-sensitive leisure travel segment. The company’s dual focus on flight operations and package holidays mitigates reliance on any single revenue stream, providing resilience against sector volatility.

Revenue Profitability And Efficiency

Jet2 reported revenue of £6.26 billion for FY 2024, with net income of £399 million, reflecting robust demand for leisure travel post-pandemic. The company’s operating cash flow of £1.09 billion underscores strong operational efficiency, while capital expenditures of £408 million indicate ongoing investments in fleet and service expansion. Diluted EPS of 170p highlights solid profitability, supported by disciplined cost management and high load factors.

Earnings Power And Capital Efficiency

Jet2’s earnings power is evident in its ability to generate substantial operating cash flow relative to revenue, driven by efficient asset utilization and high-margin ancillary services. The company’s capital efficiency is balanced, with moderate debt levels (£1.46 billion) and healthy cash reserves (£1.44 billion), enabling flexibility for growth initiatives and shareholder returns.

Balance Sheet And Financial Health

Jet2 maintains a stable balance sheet, with total debt of £1.46 billion offset by £1.44 billion in cash and equivalents. The company’s net debt position is manageable, supported by strong cash generation. Its financial health is further reinforced by a market capitalization of £3.76 billion, providing ample liquidity and access to capital markets if needed.

Growth Trends And Dividend Policy

Jet2 has demonstrated consistent growth in revenue and profitability, benefiting from pent-up travel demand. The company’s dividend policy, with a payout of 15.1p per share, reflects confidence in sustained cash flow generation. Future growth is likely driven by route expansion and increased package holiday penetration, though macroeconomic factors could influence demand volatility.

Valuation And Market Expectations

Trading at a market cap of £3.76 billion, Jet2’s valuation reflects investor optimism about the leisure travel recovery. A beta of 1.76 indicates higher volatility relative to the market, aligning with the cyclical nature of the travel sector. Earnings multiples suggest expectations of continued growth, though geopolitical and economic risks remain key considerations.

Strategic Advantages And Outlook

Jet2’s strategic advantages include its integrated business model, strong brand, and operational efficiency. The outlook remains positive, supported by resilient leisure travel demand and strategic investments. However, external risks such as fuel price fluctuations and economic downturns could impact performance. The company’s ability to adapt to changing consumer preferences will be critical for long-term success.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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