Valuation Jet2 plc

Equities

Market Closed - London S.E. Other stock markets 16:35:13 10/04/2026 BST			5-day change	1st Jan Change
1,212.00 ^GBX	+0.58%		+6.69%	-13.68%

04-08	WINNERS & LOSERS: Solid State beats view; ceasefire lifts Gulf Marine	AN
03-20	HSBC raises BP; RBC cuts Antofagasta	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,721	2,457	2,818	3,096	2,660	2,332	-	-
Change	-	-9.68%	14.66%	9.87%	-14.08%	-12.31%	-	-
Enterprise Value (EV) ¹	2,660	1,799	1,568	1,366	642	324.1	214	423.2
Change	-	-32.36%	-12.85%	-12.86%	-53.01%	-49.52%	-33.95%	97.72%
P/E ratio	-8.39x	-7.79x	10.4x	8.46x	5.98x	5.96x	6.74x	6.04x
PBR	2.36x	2.74x	2.78x	2.2x	1.66x	1.34x	1.11x	0.94x
PEG	-	2.8x	-0x	0.2x	0.3x	-3.33x	-0.6x	0.5x
Capitalization / Revenue	6.88x	2x	0.56x	0.49x	0.37x	0.31x	0.28x	0.26x
EV / Revenue	6.73x	1.46x	0.31x	0.22x	0.09x	0.04x	0.03x	0.05x
EV / EBITDA	-15.5x	-10.9x	2.7x	2.01x	0.87x	0.43x	0.29x	0.51x
EV / EBIT	-7.91x	-5.55x	3.98x	3.19x	1.44x	0.74x	0.54x	0.95x
EV / FCF	-3.05x	2.8x	2.08x	2x	0.97x	0.76x	0.61x	321x
FCF Yield	-32.8%	35.7%	48.2%	50%	103%	131%	164%	0.31%
Dividend per Share ²	-	-	0.11	0.147	0.165	0.1715	0.1792	0.1938
Rate of return	-	-	0.84%	1.02%	1.33%	1.42%	1.48%	1.6%
EPS ²	-1.512	-1.47	1.266	1.704	2.072	2.035	1.799	2.005
Distribution rate	-	-	8.69%	8.63%	7.96%	8.43%	9.96%	9.67%
Net sales ¹	395.4	1,232	5,034	6,255	7,174	7,600	8,299	8,956
EBITDA ¹	-171.6	-165.6	581.8	680.3	738.9	757.2	747.5	830.7
EBIT ¹	-336.1	-323.9	394	428.2	446.5	438.5	393.9	443.7
Net income ¹	-271.2	-315.4	290.8	399.2	446.8	403.2	349.1	388.9
Net Debt ¹	-60.7	-658.3	-1,250	-1,729	-2,018	-2,008	-2,118	-1,909
Reference price ²	12.68	11.45	13.12	14.42	12.39	12.12	12.12	12.12
Nbr of stocks (in thousands)	214,561	214,619	214,681	214,681	214,684	192,443	-	-
Announcement Date	08/07/21	07/07/22	06/07/23	11/07/24	09/07/25	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JET2 PLC	5.96x	0.04x	0.43x	1.42%	3.14B
DELTA AIR LINES, INC.	12.67x	0.86x	7.18x	1.14%	44.32B
RYANAIR HOLDINGS PLC	12.7x	1.62x	6.7x	1.78%	32.09B
UNITED AIRLINES HOLDINGS, INC.	8.93x	0.76x	6.67x	-.--%	31.3B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	6.49x	0.73x	3.29x	2.51%	23.61B
INTERGLOBE AVIATION LIMITED	54.65x	2.38x	12.27x	0.22%	18.93B
SINGAPORE AIRLINES LIMITED	19x	1.29x	5.88x	4.07%	16.44B
AIR CHINA LIMITED	-11.62x	1.73x	12.5x	-.--%	15.87B
LATAM AIRLINES GROUP S.A.	9.9x	1.32x	4.81x	3.02%	15.41B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-74.16x	1.65x	9.97x	0.17%	13.93B
Average	4.45x	1.24x	6.97x	1.43%	21.5B
Weighted average by Cap.	7.92x	1.25x	7.26x	1.36%