US · JBLU
JetBlue Airways Corporation
- Sector
- Industrials · Airlines, Airports & Air Services
- Headquarters
- Long Island City, NY 11101
- Website
- jetblue.com
Price · as of 2025-12-31
$4.86
Market cap 2.05B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $11.67 | +140.12% |
| Intrinsic Value(DCF) | $2.09 | -57% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $4.98 | $59.12 | $84.78 | $7.85 | $8.18 |
| 2012 | $6.50 | $54.34 | $109.89 | $10.85 | $8.28 |
| 2013 | $9.03 | $54.68 | $129.66 | $12.90 | $10.06 |
| 2014 | $18.12 | $63.92 | $77.69 | $18.45 | $20.17 |
| 2015 | $20.16 | $67.79 | $122.47 | $25.09 | $38.43 |
| 2016 | $20.04 | $55.33 | $11.57 | $28.34 | $25.34 |
| 2017 | $22.00 | $37.24 | $8.16 | $35.48 | $47.45 |
| 2018 | $16.08 | $21.39 | $2.28 | $21.54 | $10.23 |
| 2019 | $13.88 | $21.10 | $9.16 | $25.77 | $25.87 |
| 2020 | $20.43 | $16.80 | $1.43 | $0.00 | $256.23 |
| 2021 | $12.59 | $20.67 | $290.18 | $9.24 | $0.00 |
| 2022 | $7.53 | $7.25 | $2,749.30 | $5.42 | $0.00 |
| 2023 | $7.19 | $7.11 | $3,910.14 | $5.37 | $0.00 |
| 2024 | $6.11 | $7.41 | $71.72 | $0.00 | $0.00 |
| 2025 | $5.22 | $11.67 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates JetBlue Airways Corporation's (JBLU) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $11.67
- Current price
- $4.86
- AI upside
- +140.12%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.09
-57% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| JBLU | JetBlue Airways Corporati… | $4.86 | 2.05B | +140% | -57% | — | — | -3.20 | 0.91 | 0.21 | 20.08 | — | 1.13 | 33.87% | -4.06% | -6.64% | -25.29% | -3.13% | -3.39% | 4.84 | -0.63 | 0.74 | 0.60 | 16.62 | -2751.00% | -234.00% | -3237.00% | -47.57% | -0.02 | -10.01% | 0.00% | 0.00% | 0.42% | -26.96 | -10.84 | 1.09 | 0.47 |
| ALGT | Allegiant Travel Company | $102.15 | 1.87B | -4% | -39% | -55% | — | -39.46 | 1.68 | 0.68 | 8.63 | — | 1.68 | 15.37% | 6.71% | -1.71% | -4.17% | 6.26% | -1.02% | 1.77 | 1.32 | 0.95 | 0.79 | 5.18 | -8162.00% | 374.00% | 9608.00% | 4.26% | 0.38 | 3.30% | 0.00% | 0.00% | 9.57% | 16.14 | 37.58 | 1.08 | 1.40 |
| BW | Babcock & Wilcox Enterpri… | $8.86 | 984.35M | +88% | -95% | — | — | -1.67 | -0.35 | 0.14 | 297.58 | — | -0.26 | 24.68% | 3.50% | -8.35% | 24.67% | 11.83% | -7.96% | -1.90 | 0.54 | 1.26 | 0.56 | 249.17 | -6555.00% | -137.00% | 14955.00% | -129.98% | -0.31 | -61.27% | 18.58% | -31.10% | 18.91% | 24.50 | -4.73 | 0.86 | -1.84 |
| CDLR | Cadeler A/S | $25.52 | 2.24B | +107% | -71% | -18% | +354% | 20.96 | 1.11 | 5.48 | 15.16 | 9.09 | 1.12 | 48.84% | 27.92% | 26.16% | 5.93% | 4.74% | 4.08% | 0.47 | 24.84 | 1.53 | 1.29 | 4.21 | 23043.00% | 12899.00% | 1464065.00% | -38.34% | 0.75 | -37.00% | 0.00% | 0.00% | 0.09% | 27.17 | -3.61 | 7.59 | 1.49 |
| CMRE | Costamare Inc. | $17.57 | 2.12B | -43% | -49% | +43% | +576% | 3.82 | 0.48 | 0.58 | 4.51 | — | 0.48 | 26.71% | 22.18% | 15.35% | 12.92% | 11.12% | 6.06% | 0.94 | 3.08 | 1.40 | 1.13 | 2.66 | -1729.00% | 3788.00% | 42452.00% | 21.27% | 0.72 | 6.19% | 6.13% | 23.40% | 27.33% | 6.04 | 10.86 | 1.34 | 1.40 |
| ENR | Energizer Holdings, Inc. | $21.59 | 1.48B | +147% | -64% | — | +60% | 5.33 | 7.50 | 0.43 | 7.78 | 0.99 | -0.68 | 40.62% | 17.82% | 8.09% | 156.36% | 13.23% | 5.37% | 20.79 | 3.41 | 2.11 | 0.98 | 5.61 | 53846.00% | 228.00% | -8095.00% | 4.96% | 0.19 | 1.89% | 6.84% | 36.40% | 13.87% | 8.68 | 72.32 | 1.55 | 1.46 |
| HTZ | Hertz Global Holdings, In… | $4.54 | 1.41B | +1,659% | -62% | — | — | -1.91 | -2.92 | 0.16 | 47.33 | — | -0.31 | 12.79% | 1.06% | -8.78% | 459.48% | 0.49% | -3.19% | -37.15 | 0.08 | 2.65 | 2.65 | 43.65 | -7420.00% | -602.00% | 294.00% | -644.57% | 1.90 | -51.81% | 0.00% | 0.00% | 143.71% | 191.44 | -1.99 | 2.03 | 0.30 |
| ICFI | ICF International, Inc. | $83.13 | 1.53B | +51% | -63% | -95% | -93% | 15.56 | 1.39 | 0.76 | 11.15 | — | -4.67 | 34.06% | 8.10% | 4.89% | 9.11% | 7.82% | 4.45% | 0.56 | 18.01 | 1.27 | 0.60 | 3.17 | -1495.00% | -727.00% | -1992.00% | 8.43% | 0.35 | 7.57% | 0.73% | 11.30% | 6.80% | 13.13 | 16.57 | 1.06 | 2.71 |
| NSSC | Napco Security Technologi… | $46.61 | 1.66B | -8% | -51% | -89% | -88% | 32.83 | 8.45 | 7.85 | 27.43 | — | 8.62 | 55.63% | 25.47% | 23.90% | 25.74% | 53.64% | 21.91% | 0.03 | — | 6.75 | 5.37 | -1.60 | -1119.00% | -381.00% | 1745.00% | 3.61% | 2.23 | 68.76% | 0.96% | 31.40% | 3.54% | 28.78 | 25.89 | 7.33 | 32.88 |
| PBI | Pitney Bowes Inc. | $10.73 | 1.85B | +240% | -60% | — | -86% | 12.88 | -2.32 | 0.98 | 9.34 | — | -1.19 | 54.10% | 20.45% | 7.65% | -20.96% | 27.64% | 4.41% | -2.77 | 3.81 | 0.71 | 0.62 | 4.77 | -17434.00% | -661.00% | 9118.00% | 16.08% | 0.24 | 28.48% | 2.74% | 35.30% | 23.04% | 9.79 | 12.64 | 2.00 | 2.29 |
| UP | Wheels Up Experience Inc. | $0.60 | 429.85M | +3,995% | -61% | — | — | -1.38 | -1.04 | 0.55 | -3.08 | — | -0.60 | 2.25% | -34.25% | -39.95% | 100.02% | 163.36% | -27.67% | -0.40 | -2.79 | 0.27 | 0.18 | -0.17 | -1429.00% | -702.00% | 1916.00% | -64.03% | -0.18 | 168.31% | 0.00% | 0.00% | 57.88% | -1.70 | -1.65 | 0.58 | -4.20 |
About JetBlue Airways Corporation
JetBlue Airways Corporation provides air passenger transportation services. As of December 31, 2021, the company operated a fleet of 63 Airbus A321 aircraft, 8 Airbus A220 aircraft, 21 Airbus A321neo aircraft, 130 Airbus A320 aircraft, and 60 Embraer E190 aircraft. It also served 107 destinations in the 31 states in the United States, the District of Columbia, the Commonwealth of Puerto Rico, the U.S. Virgin Islands, and 24 countries in the Caribbean and Latin America. JetBlue Airways Corporation has a strategic partnership with American Airlines Group Inc. to create connectivity for travelers in the Northeast. The company was incorporated in 1998 and is based in Long Island City, New York.
- CEO
- Joanna L. Geraghty
- Employees
- 23K
- Beta
- 1.75
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.09 ÷ $4.86) − 1 = -57% (DCF, example).