Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United Kingdom
/
Transportation
/
easyJet
EZJ
easyJet
Rising Costs And Delays Will Erode Margins But Allow Recovery
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 19 Analysts
Published
29 Jun 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
UK£5.60
13.7% undervalued
intrinsic discount
23 Jul
UK£4.83
Loading
1Y
14.7%
7D
-1.7%
Author's Valuation
UK£5.6
13.7% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
UK£5.6
13.7% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-1b
12b
2014
2017
2020
2023
2025
2026
2028
Revenue UK£11.6b
Earnings UK£598.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
7.08%
Airlines revenue growth rate
135.42%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
10.74%
Calculation
UK£598.88m
Earnings '28
x
9.51x
PE Ratio '28
=
UK£5.69b
Market Cap '28
UK£5.69b
Market Cap '28
/
751.63m
No. shares '28
=
UK£7.58
Share Price '28
UK£7.58
Share Price '28
Discounted to 2025 @ 10.63% p.a.
=
UK£5.60
Fair Value '25