
Easyjet PLC
LSE:EZJ

Intrinsic Value
The intrinsic value of one
EZJ
stock under the Base Case scenario is
1 126.07
GBX.
Compared to the current market price of 468.5 GBX,
Easyjet PLC
is
Undervalued by 58%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Easyjet PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Easyjet PLC
Balance Sheet Decomposition
Easyjet PLC
Current Assets | 4.5B |
Cash & Short-Term Investments | 3.5B |
Receivables | 483m |
Other Current Assets | 601m |
Non-Current Assets | 6.5B |
Long-Term Investments | 51m |
PP&E | 5.5B |
Intangibles | 793m |
Other Non-Current Assets | 171m |
Free Cash Flow Analysis
Easyjet PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Easyjet PLC
Revenue
|
9.3B
GBP
|
Cost of Revenue
|
-5.5B
GBP
|
Gross Profit
|
3.8B
GBP
|
Operating Expenses
|
-3.2B
GBP
|
Operating Income
|
597m
GBP
|
Other Expenses
|
-145m
GBP
|
Net Income
|
452m
GBP
|
EZJ Profitability Score
Profitability Due Diligence
Easyjet PLC's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Easyjet PLC's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
EZJ Solvency Score
Solvency Due Diligence
Easyjet PLC's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Score
Easyjet PLC's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EZJ Price Targets Summary
Easyjet PLC
According to Wall Street analysts, the average 1-year price target for
EZJ
is 712.12 GBX
with a low forecast of 575.7 GBX and a high forecast of 945 GBX.
Dividends
Current shareholder yield for EZJ is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
EZJ
stock under the Base Case scenario is
1 126.07
GBX.
Compared to the current market price of 468.5 GBX,
Easyjet PLC
is
Undervalued by 58%.