FMP

FMP

Enter

JBLU - JetBlue Airways Corp...

photo-url-https://images.financialmodelingprep.com/symbol/JBLU.png

JetBlue Airways Corporation

JBLU

NASDAQ

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.

4.88 USD

0.09 (1.84%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

2.96B

6.04B

9.16B

9.62B

9.28B

12.83B

17.75B

24.54B

33.94B

46.94B

Revenue %

-

104.16

51.7

4.99

-3.49

38.3

38.3

38.3

38.3

Operating Cash Flow

-683M

1.64B

379M

400M

144M

358.08M

495.21M

684.87M

947.17M

1.31B

Operating Cash Flow %

-23.1

27.2

4.14

4.16

1.55

2.79

2.79

2.79

2.79

Cap Ex

-791M

-995M

-923M

-1.21B

-1.5B

-2.1B

-2.91B

-4.02B

-5.57B

-7.7B

Cap Ex %

-26.75

-16.48

-10.08

-12.54

-16.13

-16.4

-16.4

-16.4

-16.4

Free Cash Flow

-1.47B

647M

-544M

-806M

-1.35B

-1.75B

-2.41B

-3.34B

-4.62B

-6.39B

Weighted Average Cost Of Capital

Price

4.88

Beta

Diluted Shares Outstanding

346.9M

Costof Debt

4

Tax Rate

After Tax Cost Of Debt

3.55

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

9.14B

Total Equity

1.69B

Total Capital

10.83B

Debt Weighting

84.38

Equity Weighting

15.62

Wacc

4.69

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

2.96B

6.04B

9.16B

9.62B

9.28B

12.83B

17.75B

24.54B

33.94B

46.94B

Operating Cash Flow

-683M

1.64B

379M

400M

144M

358.08M

495.21M

684.87M

947.17M

1.31B

Cap Ex

-791M

-995M

-923M

-1.21B

-1.5B

-2.1B

-2.91B

-4.02B

-5.57B

-7.7B

Free Cash Flow

-1.47B

647M

-544M

-806M

-1.35B

-1.75B

-2.41B

-3.34B

-4.62B

-6.39B

Wacc

4.69

4.69

4.69

4.69

4.69

Pv Lfcf

-1.67B

-2.2B

-2.91B

-3.85B

-5.08B

Sum Pv Lfcf

-15.71B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

4.69

Free Cash Flow T1

-6.52B

Terminal Value

-242.63B

Present Terminal Value

-192.98B

Intrinsic Value

Enterprise Value

-208.69B

Net Debt

7.22B

Equity Value

-215.91B

Diluted Shares Outstanding

346.9M

Equity Value Per Share

-622.39

Projected DCF

-622.39 1.008%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep