Successfully reported this slideshow.
We use your LinkedIn profile and activity data to personalize ads and to show you more relevant ads. You can change your ad preferences anytime.

Ting's Jet Blue case

30,734 views

Published on

Published in: Technology, Business
  • how did you calculate shares outstanding?
       Reply 
    Are you sure you want to  Yes  No
    Your message goes here

Ting's Jet Blue case

  1. 1. JetBlue Airways IPO Valuation Ting Xiao
  2. 2. Contents Discounted Cash Flow approach Multiples comparables approach Conclusion 1 2 3
  3. 3. Discounted Cash Flow approach Two-step From year 2010 to infinity From year 2002-2010 WACC
  4. 4. CF(2002-2010) <ul><li>OCF=NOPAT + Depreciation </li></ul><ul><li>Changes in Net WC=Ending Net WC- </li></ul><ul><li>Beginning Net WC </li></ul><ul><li>Total cash of the firm=OCF-CAPEX-Changes </li></ul><ul><li>in Net WC </li></ul>
  5. 5. <ul><li>Then, we get those numbers: </li></ul>CF(2002-2010)
  6. 6. <ul><li>Question: how to determine “g”? </li></ul><ul><li>Choice one: choose reasonable “g” </li></ul><ul><li>Negative or irrational “g” Impossible! </li></ul><ul><li>Choice two: project relative stable “g” </li></ul><ul><li>after year 2010 </li></ul>CF(2010-infinity)
  7. 7. <ul><li>Assumptions to be made: </li></ul><ul><li>Then, let us forecast… </li></ul><ul><li>Finally, we decide g=6.5% </li></ul>CF(2010-infinity)
  8. 8. WACC Pioneer model in low-fare air travel that needs to be followed The most stable one in historical annual growth of low-fare airlines (see Exhibit 8) Like JetBlue, they all belong to low-fare airlines that compare to other groups (see Exhibit 12) Idea: Why choose Southwest?
  9. 9. WACC-9.91% Weights Re Rd Equity: 16,071.99 Debt: 1,842 E/(E+D)=0.9 D/(E+D)=0.1 Rf : 5% Rm-Rf : 5% Beta: 1.10 CAPM: 10.5% Weighted average of cost :6.91% Tax rate:34% Rd : 4.561%
  10. 10. DCF approach <ul><li>Finally, we get those numbers: </li></ul><ul><li>Value of the firm=2,630,100,000 </li></ul><ul><li>Shares outstanding=46,078,829 </li></ul><ul><li>Price per share = $57.1 </li></ul><ul><li>Comment: from this point, even the target </li></ul><ul><li>price at $25 or $26 is still conservative. </li></ul><ul><li>Higher price is achievable. </li></ul>
  11. 11. Multiples comparables approach <ul><li>Several debates: </li></ul><ul><li>Trailing vs. Leading? </li></ul><ul><li>All airlines vs. one group? </li></ul><ul><li>Southwest in particular or not? </li></ul>Low-fare US Airlines Low-fare Foreign Airlines Big 5 Low-fare Regional Airlines Level Of Relevance
  12. 12. Continued <ul><li>My Choice: leading+ one group+ Southwest (why?) </li></ul><ul><li>Numbers are in thousands </li></ul>(Median and Mean) (From Southwest )
  13. 13. Conclusion $24.8 (from Southwest ) $15.1 (from Mean) $24.1 (from Median) $57.1 (from DCF approach) Increase the Price to $28!
  14. 14. Thank You !

×