JBLU - NASDAQ

JetBlue Airways Corporation

JetBlue Airways Corporation

JBLUยทNASDAQ

$4.77

-7.4%
IndustrialsAirlines, Airports & Air Services

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.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$1.77B
EPS-1.6600
P/E Ratio-2.87
Earnings Date08/04/2026
JetBlue Airways Corporation

JetBlue Airways Corporation Fair Value Envelope

JBLU ยท NASDAQ

Our analysis suggests that JBLU has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.77, this represents a potential HIDDEN relative to our calculated worth for JetBlue Airways Corporation.

HIDDEN
Intrinsic Value
Current Price: $4.77

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$9.3B
+ Cash & Equivalents$2.0B
Firm Value-$7.3B
- Debt$10.3B
Equity Value-$17.5B
/ Shares Outstanding363,710,720B
DCF Value-$48
OVERVALUED BY 1111%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$124.4M
-$164.7M
-$218.0M
-$288.6M
-$382.0M
-$505.7M
-$669.4M
-$886.2M
-$1.2B
-$1.6B
Maintenance CapEx
-$217.4M
-$287.7M
-$380.9M
-$504.2M
-$667.4M
-$883.4M
-$1.2B
-$1.5B
-$2.0B
-$2.7B
Owner Earnings
-$341.8M
-$452.4M
-$598.9M
-$792.8M
-$1.0B
-$1.4B
-$1.8B
-$2.4B
-$3.2B
-$4.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$316.5M
-$387.9M
-$475.4M
-$582.7M
-$714.2M
-$875.4M
-$1.1B
-$1.3B
-$1.6B
-$2.0B
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.

Related Guides

Blog Categories

Continue your JBLU research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.