Discounted Cash Flow
Jetblue Airways Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $6.6b | $759.0m | $1.6b | 11.4% | $2.32 |
| 2017 | $7.0b (5.8%) | $1.1b (51.1%) | $1.4b (-14.3%) | 16.4% (42.9%) | $3.49 (50.4%) |
| 2018 | $7.7b (9.2%) | $188.0m (-83.6%) | $1.2b (-12.9%) | 2.5% (-85.0%) | $0.60 (-82.8%) |
| 2019 | $8.1b (5.7%) | $569.0m (202.7%) | $1.4b (19.1%) | 7.0% (186.4%) | $1.92 (220.0%) |
| 2020 | $3.0b (-63.5%) | $-1.4b (-338.0%) | $-683.0m (-147.1%) | -45.8% (-751.4%) | $-4.88 (-354.2%) |
| 2021 | $6.0b (104.2%) | $-182.0m (86.6%) | $1.6b (340.4%) | -3.0% (93.4%) | $-0.57 (88.3%) |
| 2022 | $9.2b (51.7%) | $-362.0m (-98.9%) | $-544.0m (-133.1%) | -4.0% (-31.1%) | $-1.12 (-96.5%) |
| 2023 | $9.6b (5.0%) | $-310.0m (14.4%) | $-806.0m (-48.2%) | -3.2% (18.4%) | $-0.93 (17.0%) |
| 2024 | $9.3b (-3.5%) | $-795.0m (-156.5%) | $-1.5b (-83.0%) | -8.6% (-165.7%) | $-2.30 (-147.3%) |
| 2025 | $9.1b (-2.3%) | $-602.0m (24.3%) | $-1.2b (17.6%) | -6.6% (22.5%) | $-1.66 (27.8%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.