Scribd Logo
Unggah

Selamat datang di Scribd!

  • Revenue and expenses analysis of JetBlue Airways from 2002-2010

    Diunggah oleh

    prtkshnkr
    622 tayangan2 halaman
    This document contains financial information for an airline company from 2002 to 2010, including annual revenue, expenses, depreciation, earnings before interest and taxes (EBIT), taxes, net operating profit after taxes (NOPAT), common equity, net working capital, cash flow from operations, and other valuation metrics such as beta, weighted average cost of capital (WACC), earnings per share (EPS), and price-to-earnings (P/E) ratio. The company's revenue, expenses, and profits increased each year over this period, while cash flow from operations was negative from 2002 to 2007 before becoming positive in later years.

    Deskripsi Asli:

    dd

    Judul Asli

    Jet IPO Valuation

    Hak Cipta

    © © All Rights Reserved

    Format Tersedia

    XLSX, PDF, TXT atau baca online dari Scribd

    Apakah menurut Anda dokumen ini bermanfaat?

    Apakah konten ini tidak pantas?

    Laporkan Dokumen Ini
    This document contains financial information for an airline company from 2002 to 2010, including annual revenue, expenses, depreciation, earnings before interest and taxes (EBIT), taxes, net operating profit after taxes (NOPAT), common equity, net working capital, cash flow from operations, and other valuation metrics such as beta, weighted average cost of capital (WACC), earnings per share (EPS), and price-to-earnings (P/E) ratio. The company's revenue, expenses, and profits increased each year over this period, while cash flow from operations was negative from 2002 to 2007 before becoming positive in later years.

    Hak Cipta:

    © All Rights Reserved
    Unduh sebagai XLSX, PDF, TXT atau baca online dari Scribd
    Tandai sebagai konten tidak pantas
    622 tayangan2 halaman

    Revenue and expenses analysis of JetBlue Airways from 2002-2010

    Diunggah oleh

    prtkshnkr
    This document contains financial information for an airline company from 2002 to 2010, including annual revenue, expenses, depreciation, earnings before interest and taxes (EBIT), taxes, net operating profit after taxes (NOPAT), common equity, net working capital, cash flow from operations, and other valuation metrics such as beta, weighted average cost of capital (WACC), earnings per share (EPS), and price-to-earnings (P/E) ratio. The company's revenue, expenses, and profits increased each year over this period, while cash flow from operations was negative from 2002 to 2007 before becoming positive in later years.

    Hak Cipta:

    © All Rights Reserved
    Unduh sebagai XLSX, PDF, TXT atau baca online dari Scribd
    Tandai sebagai konten tidak pantas
    dari 2

    2002

    2003

    2004

    2005

    2006

    Revenue
    Expenes
    Depreciation
    Total
    EBIT
    TAX
    NOPAT
    Common Equity
    Net WC
    Change in Working Capital
    Cash flow from Operation

    600
    502
    18
    520
    80
    27.2
    52.8
    290
    63
    29
    -248.2

    884
    723
    26
    749
    135
    45.9
    89.1
    328
    94
    31
    -243.9

    1192
    975
    36
    1011
    181
    61.54
    119.46
    345
    126
    32
    -221.54

    1485
    1215
    45
    1260
    225
    76.5
    148.5
    310
    157
    31
    -147.5

    1802
    1474
    54
    1528
    274
    93.16
    180.84
    326
    191
    34
    -125.16

    TV
    Total

    -248.2

    -243.9

    -221.54

    -147.5

    -125.16

    NPV
    No of Shares
    Value
    Terminal Growth Rate
    Cost of Equity
    Rf
    Beta
    RP
    Tax Rate
    Cost of Debt
    STD
    Long Term Current
    Long Term Current
    Total Debt
    Equity
    D/E
    Cost of Per Share
    Dividends
    Pref Share
    Kp
    WACC

    $1,340.43
    40.58
    $33.03
    4% estimated
    13.16%
    5%
    1.63
    5%
    34%
    8.68% from south west
    28781
    54985
    290665
    374431
    411462.6 this is estimated using debt equity ratio
    0.91 avg of the industry as currently jet-blue has negative equity
    16790
    210441
    7.98%
    9.27%

    2007

    2008

    2009

    2010

    2114
    1753
    65
    1818
    296
    100.64
    195.36
    342
    227
    36
    -117.64

    2466
    2016
    75
    2091
    375
    127.5
    247.5
    299
    261
    34
    -10.5

    2694
    2202
    83
    2285
    409
    139.06
    269.94
    157
    285
    24
    171.94

    2912
    2380
    90
    2470
    442
    150.28
    291.72
    132
    308
    23
    226.72

    -117.64

    -10.5

    171.94

    Beta levered
    Beta unlevered
    Debt
    Equity

    1.1
    1.02
    1842
    16,071.99

    EPS
    Price

    0.42
    20.69

    P/E

    49.3

    No of share
    Tax

    et-blue has negative equity

    776.8
    31%

    4,472.38
    4,699.10

    This is beta of assets

    Assuming Market Value

    Anda mungkin juga menyukai