Valuation Jet2 plc

Equities

Market Closed - London S.E. Other stock markets 11:35:18 2026-05-15 am EDT			5-day change	1st Jan Change
1,074.00 ^GBX	-1.20%		-5.54%	-23.50%

May. 05	Citi cuts Severn Trent and United Utilities	AN
Apr. 30	UBS, Goldman and Citi say 'buy' Lloyds Banking	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	2,050	-	-
Change	-	-9.68%	14.66%	9.87%	-14.08%	-22.91%	-	-
Enterprise Value (EV) ¹	2,660	1,799	1,568	1,366	642	11.43	54.9	296.3
Change	-	-32.36%	-12.85%	-12.86%	-53.01%	-98.22%	380.29%	439.62%
P/E ratio	-8.39x	-7.79x	10.4x	8.46x	5.98x	5.26x	8.78x	5.75x
PBR	2.36x	2.74x	2.78x	2.2x	1.66x	1.2x	1.06x	0.9x
PEG	-	2.8x	-0x	0.2x	0.3x	-3.73x	-0.2x	0.1x
Capitalization / Revenue	6.88x	2x	0.56x	0.49x	0.37x	0.27x	0.25x	0.23x
EV / Revenue	6.73x	1.46x	0.31x	0.22x	0.09x	0x	0.01x	0.03x
EV / EBITDA	-15.5x	-10.9x	2.7x	2.01x	0.87x	0.02x	0.09x	0.37x
EV / EBIT	-7.91x	-5.55x	3.98x	3.19x	1.44x	0.03x	0.23x	0.73x
EV / FCF	-3.05x	2.8x	2.08x	2x	0.97x	0.02x	0.13x	-8.68x
FCF Yield	-32.8%	35.7%	48.2%	50%	103%	4,424%	791%	-11.5%
Dividend per Share ²	-	-	0.11	0.147	0.165	0.1715	0.1564	0.1776
Rate of return	-	-	0.84%	1.02%	1.33%	1.6%	1.46%	1.65%
EPS ²	-1.512	-1.47	1.266	1.704	2.072	2.043	1.224	1.869
Distribution rate	-	-	8.69%	8.63%	7.96%	8.39%	12.8%	9.5%
Net sales ¹	395.4	1,232	5,034	6,255	7,174	7,596	8,133	8,915
EBITDA ¹	-171.6	-165.6	581.8	680.3	738.9	755.8	606.1	796.8
EBIT ¹	-336.1	-323.9	394	428.2	446.5	437.8	244	406.6
Net income ¹	-271.2	-315.4	290.8	399.2	446.8	402.2	236	359.8
Net Debt ¹	-60.7	-658.3	-1,250	-1,729	-2,018	-2,039	-1,996	-1,754
Reference price ²	12.68	11.45	13.12	14.42	12.39	10.74	10.74	10.74
Nbr of stocks (in thousands)	214,561	214,619	214,681	214,681	214,684	190,915	-	-
Announcement Date	7/8/21	7/7/22	7/6/23	7/11/24	7/9/25	-	-	-

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	5.26x	0x	0.02x	1.6%	2.73B
DELTA AIR LINES, INC.	14.95x	0.87x	7.41x	1.1%	45.89B
UNITED AIRLINES HOLDINGS, INC.	9.47x	0.7x	6.18x	-.--%	30.14B
RYANAIR HOLDINGS PLC	10.71x	1.35x	5.58x	2.11%	26.87B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.54x	0.71x	3.44x	2.4%	22.29B
INTERGLOBE AVIATION LIMITED	-305.83x	2.29x	12.1x	0.23%	17.39B
AIR CHINA LIMITED	-11.97x	1.56x	10.2x	-.--%	15.35B
SINGAPORE AIRLINES LIMITED	18.39x	1.28x	5.69x	4.28%	15.8B
LATAM AIRLINES GROUP S.A.	8.77x	1.09x	4.49x	3.41%	13.64B
CHINA EASTERN AIRLINES CORPORATION LIMITED	309.83x	1.69x	9.3x	-.--%	12.72B
Average	6.71x	1.15x	6.44x	1.51%	20.28B
Weighted average by Cap.	1.44x	1.15x	6.85x	1.4%