investorscraft@gmail.com

Intrinsic ValueMesa Air Group, Inc. (MESA)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Mesa Air Group, Inc. operates as a regional air carrier in the U.S., providing scheduled passenger services under capacity purchase agreements (CPAs) with major airlines such as United Airlines and American Airlines. The company primarily generates revenue through fixed-fee contracts, which insulate it from fuel price volatility and passenger demand fluctuations but limit revenue upside. Mesa’s fleet consists of regional jets, including Embraer E175s and Bombardier CRJ900s, optimized for short-haul routes. The regional airline sector is highly competitive, with Mesa competing against other carriers like SkyWest and Republic Airways. The company’s market position is tied to its ability to maintain long-term contracts with legacy carriers, though reliance on a few partners introduces concentration risk. Mesa’s operational focus on cost efficiency and reliability is critical to retaining CPA agreements, which are its primary revenue driver.

Revenue Profitability And Efficiency

Mesa reported revenue of $476.4 million for FY 2024, with net income breakeven and diluted EPS of -$2.21, reflecting operational challenges. Operating cash flow was $34.2 million, while capital expenditures totaled -$20.3 million, indicating restrained investment activity. The lack of profitability underscores margin pressures, likely due to elevated maintenance costs and contractual constraints under CPAs. Efficiency metrics remain under scrutiny given the thin operating cash flow relative to revenue.

Earnings Power And Capital Efficiency

The company’s negative EPS highlights weak earnings power, exacerbated by high leverage and fixed-cost structures. Capital efficiency is constrained by debt obligations and limited free cash flow generation. Mesa’s reliance on CPAs provides stable revenue but restricts earnings upside, as profitability hinges on cost containment and operational execution rather than revenue growth.

Balance Sheet And Financial Health

Mesa’s balance sheet shows $15.6 million in cash against $318.8 million in total debt, signaling elevated leverage. The debt-heavy structure increases financial risk, particularly in a rising interest rate environment. Liquidity appears tight, with operating cash flow insufficient to meaningfully reduce leverage. The absence of dividends aligns with the company’s focus on preserving capital amid financial constraints.

Growth Trends And Dividend Policy

Growth prospects are muted, with revenue stability dependent on existing CPAs rather than organic expansion. No dividends were paid in FY 2024, reflecting prioritization of debt management over shareholder returns. Future growth may hinge on securing additional CPA contracts or fleet modernization, though competitive pressures and high debt levels limit flexibility.

Valuation And Market Expectations

Market expectations appear subdued, with negative EPS and high leverage likely weighing on valuation. Investors may discount Mesa’s shares due to earnings volatility and reliance on a few airline partners. The stock’s performance will depend on operational turnaround efforts and potential renegotiation of CPA terms to improve margins.

Strategic Advantages And Outlook

Mesa’s strategic advantage lies in its established CPA relationships, which provide revenue stability. However, the outlook is cautious due to financial leverage and sector headwinds, including pilot shortages and fuel cost risks. Success will depend on cost discipline and potential fleet optimization to enhance profitability. Without significant debt reduction or contract diversification, the company faces persistent challenges.

Sources

10-K filing, company disclosures

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