Overcapacity And Rising Costs Will Weaken Long-Term Prospects

AnalystLowTarget

Not Invested

Consensus Narrative from 15 Analysts

Published

03 May 25

Updated

09 Aug 25

AnalystLowTarget's Fair Value

US$118.00

0.08% undervalued

09 Aug

US$117.90

29.3%

2.5%

29.3%

2.5%

Author's Valuation

US$118.0

0.08% undervalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on08 May 25

AnalystLowTarget Fair Value

US$118.0

0.08% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

8.12%

Airlines revenue growth rate

183.61%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

12.88%

Calculation

US$829.53m

Earnings '28

8.00x

PE Ratio '28

US$6.63b

Market Cap '28

US$6.63b

Market Cap '28

40.00m

No. shares '28

US$165.83

Share Price '28

US$165.83 Share Price '28

Discounted to 2025 @ 12.96% p.a.

US$115.06

Fair Value '25