Financials JetBlue Airways Corporation

Equities

JBLU

US4771431016

Airlines

Market Closed - Nasdaq 04:00:00 2024-02-26 pm EST 5-day change 1st Jan Change
6.39 USD -0.31% Intraday chart for JetBlue Airways Corporation -8.19% +15.14%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,404 4,572 4,529 2,099 1,850 2,168 - -
Enterprise Value (EV) 1 6,410 6,382 5,693 2,099 1,850 6,876 7,519 8,053
P/E ratio 9.8 x -2.96 x -25 x -5.79 x -5.97 x -11.4 x 167 x 18 x
Yield - - - - - - - -
Capitalization / Revenue 0.67 x 1.55 x 0.75 x 0.23 x 0.19 x 0.23 x 0.21 x 0.2 x
EV / Revenue 0.79 x 2.16 x 0.94 x 0.23 x 0.19 x 0.72 x 0.74 x 0.74 x
EV / EBITDA 4.46 x -4.63 x -20.8 x 4.08 x 2.59 x 10.3 x 7.45 x 6.01 x
EV / FCF 12.4 x -4.33 x 8.8 x -5.41 x - -5.89 x -7.91 x -
FCF Yield 8.07% -23.1% 11.4% -18.5% - -17% -12.6% -
Price to Book 1.1 x 1.16 x 1.18 x 0.59 x - 0.65 x 0.75 x 0.83 x
Nbr of stocks (in thousands) 288,694 314,459 318,031 323,878 333,289 339,277 - -
Reference price 2 18.72 14.54 14.24 6.480 5.550 6.390 6.390 6.390
Announcement Date 1/23/20 1/28/21 1/27/22 1/26/23 1/30/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8,094 2,957 6,037 9,158 9,615 9,515 10,189 10,901
EBITDA 1 1,438 -1,377 -274 514 714 668.7 1,009 1,339
EBIT 1 814 -1,997 -913 -185 -33 -133 212 395.9
Operating Margin 10.06% -67.53% -15.12% -2.02% -0.34% -1.4% 2.08% 3.63%
Earnings before Tax (EBT) 1 768 -1,893 -263 -437 -334 -297.6 -60.13 170.5
Net income 1 569 -1,362 -182 -362 -310 -190.9 13.66 122.8
Net margin 7.03% -46.06% -3.01% -3.95% -3.22% -2.01% 0.13% 1.13%
EPS 2 1.910 -4.910 -0.5700 -1.120 -0.9300 -0.5617 0.0383 0.3550
Free Cash Flow 1 517 -1,474 647 -388 - -1,168 -950 -
FCF margin 6.39% -49.85% 10.72% -4.24% - -12.28% -9.32% -
FCF Conversion (EBITDA) 35.95% - - - - - - -
FCF Conversion (Net income) 90.86% - - - - - - -
Dividend per Share 2 - - - - - - - -
Announcement Date 1/23/20 1/28/21 1/27/22 1/26/23 1/30/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,972 1,834 1,736 2,445 2,562 2,415 2,328 2,610 2,353 2,325 2,176 2,498 2,447 2,414 2,383
EBITDA 1 165 55 -198 103 329 281 -59 448 65 149 -4.05 257.9 202.2 212.5 113.7
EBIT 1 - -111 -367 -69 152 100 -242 259 -123 -38 -190.8 58.91 -19.91 6.152 -85.3
Operating Margin - -6.05% -21.14% -2.82% 5.93% 4.14% -10.4% 9.92% -5.23% -1.63% -8.77% 2.36% -0.81% 0.25% -3.58%
Earnings before Tax (EBT) 1 190 -163 -398 -151 105 7 -266 216 -174 -110 -239 2.867 -66.83 -47.53 -145
Net income 1 130 -129 -255 -188 57 24 -192 138 -153 -104 -161.1 12.64 -40.51 -28.84 -104.4
Net margin 6.59% -7.03% -14.69% -7.69% 2.22% 0.99% -8.25% 5.29% -6.5% -4.47% -7.4% 0.51% -1.66% -1.2% -4.38%
EPS 2 0.4000 -0.4000 -0.7900 -0.5800 0.1800 0.0700 -0.5800 0.4100 -0.4600 -0.3100 -0.4750 0.0375 -0.1200 -0.0825 -0.3000
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 10/26/21 1/27/22 4/26/22 8/2/22 10/25/22 1/26/23 4/25/23 8/1/23 10/31/23 1/30/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,006 1,810 1,164 - - 4,708 5,351 5,885
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.6996 x -1.314 x -4.248 x - - 7.04 x 5.305 x 4.396 x
Free Cash Flow 1 517 -1,474 647 -388 - -1,168 -950 -
ROE (net income / shareholders' equity) 12% -39.9% -20.4% -7.02% -4.38% -6.77% -0.85% 3.07%
ROA (Net income/ Total Assets) 4.97% -11.8% -5.89% -1.95% -1.12% -2.29% -0.98% 0.73%
Assets 1 11,439 11,586 3,088 18,578 27,610 8,333 -1,390 16,871
Book Value Per Share 2 17.00 12.50 12.00 10.90 - 9.790 8.490 7.740
Cash Flow per Share 2 4.860 -2.440 5.160 1.170 - 1.330 2.160 3.040
Capex 1 932 791 995 767 - 1,604 1,349 1,600
Capex / Sales 11.51% 26.75% 16.48% 8.38% - 16.85% 13.24% 14.68%
Announcement Date 1/23/20 1/28/21 1/27/22 1/26/23 1/30/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
14
Last Close Price
6.39 USD
Average target price
5.525 USD
Spread / Average Target
-13.54%
Consensus
  1. Stock
  2. Equities
  3. Stock JetBlue Airways Corporation - Nasdaq
  4. Financials JetBlue Airways Corporation
-40% Limited-time offer: Our subscriptions help you unlock the best investment opportunities.
SIGN UP NOW