EasyJet PLC (EZJ) fair value: what the stock is really worth
As of Nov 10, 2026: fair value (intrinsic value) of EasyJet PLC stock £13.04, price £6.91, upside +88.8%, quality 56 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range £2.69 – £6.91 · fair‑value band £9.13 – £16.96 · the £6.91 price screens below the £13.04 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 9, 2026.
Follow EasyJet in your weekly email
Every Wednesday you see whether EasyJet is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
easyJet plc operates as a low-cost airline carrier in Europe. The company engages in the development of building projects; financing and insurance business; and tour operator activities, as well as provides holiday packages.
Show moreShow less
It also offers heavy base maintenance and air transport services. easyJet plc was founded in 1995 and is headquartered in Luton, the United Kingdom.
Stock analysis
EasyJet PLC (EZJ) currently trades at £6.91, while our model-based Fair Value estimate is £13.04, implying the stock looks roughly 47% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of £20.09 per share, and 20 of the 26 models we run sit above the £6.91 price.
Bear case: the Dividend Discount group reads lowest at £1.46, and 6 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: £9.13 (bear) to £16.96 (bull), the price of £6.91 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 56/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
EasyJet PLC reported revenue of £10.1B in FY2025 versus £1.5B in FY2021, a compound +62.3%/yr. Reported net income was £494M in FY2025.
Key figures
Market cap £5.2B Mid · P/E ratio 12.8 · P/S ratio 0.49 · EPS (TTM) £0.5400 · Dividend yield 1.9% · Net margin 3.9% · Return on equity 13.1% · Return on assets (EBIT) 1.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 35 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 103% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 10% fair-value upside, at 89%, EZJ screens cheaper than that median.
Fair Value models
Bear£9.13Fair Value £13.04Bull£16.96
Price £6.91 · Upside +88.8%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 12 months old). Earnings retained since then (£0.4080 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF£12.83£21.27£40.1777
Growth DCF£12.33£21.92£34.8477
Residual Income£4.17£4.86£6.7276
All 26 models by family
DCF Models
FCF DCF£12.83£21.27£40.1777
Owner Earnings£11.21£20.90£36.8073
5Y Revenue Exit£9.81£17.64£28.5871
5Y EBITDA Exit£15.49£30.35£50.1173
5Y P/E Exit£10.53£19.27£29.7669
10Y Revenue Exit£10.52£18.09£30.4065
10Y EBITDA Exit£14.19£26.62£47.4665
10Y P/E Exit£11.21£19.18£31.3462
Earnings-Based
Graham-Dodd£4.49£26.93£37.5363
Lynch FV£7.67£10.96£14.2561
PEG = 1.0£7.67£10.96£14.2557
EPV£4.85£5.52£6.0674
Dividend Discount
Gordon GGM£0.8800£1.51£1.9968
DDM Multi-Stage£0.8800£1.41£1.6267
Multiples
P/E Multiple£10.41£13.88£17.3563
P/S Multiple£8.43£11.23£14.0458
P/B Multiple£12.31£16.42£20.5255
EV/EBIT£10.09£14.09£18.0866
EV/EBITDA£16.96£23.24£29.5367
EV/Revenue£6.66£10.32£13.9953
Asset-Based
NCAV (Graham)£1.82£2.44£3.6554
Growth DCF
Growth DCF£12.33£21.92£34.8477
Rev-Margin DCF£9.81£17.43£28.1371
Economic Profit
Residual Income£4.17£4.86£6.7276
ROIC Compounder£4.94£6.43£7.8972
Growth Earnings
Growth-Adj P/E£11.16£15.94£20.7367
The fair value above starts from this blend and is adjusted for a cyclical peak year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+8.6%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+20.5%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+27.4%
Start year 2020 (pandemic). Over 10 years: +8.0% a year
Revenue growth 27 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+19.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+8.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+6.9%
Dividend (yield on the price)1.9%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.6.9% vs 0.8%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−26% → 7%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−14.1%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+6.9%
Yearly sales growth analysts expect, extended to five years.
After inflation (UK: IMF forecast 2.3% a year to 2030, 3.3% from 2016 to 2025) that is about −16.1% a year for the price and +4.5% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (22 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Very negative
AI conclusion: EasyJet shows a narrow moat from operational scale as its main strength, yet weak pricing power and thin signals on other factors form the key limitation.
Main risk: Ryanair's ultra-low-cost model on secondary airports and Wizz Air's aggressive expansion could force easyJet to lower fares or lose market share on overlapping short-haul routes, squeezing margins.
Bull case: EasyJet could strengthen its position in primary airports and expand its holidays business to differentiate from ultra-low-cost rivals and navigate ownership rules through compliant structures.
Bear case: Intense competition from Ryanair and Wizz Air combined with ownership regulatory constraints could erode margins and limit network flexibility, increasing vulnerability to cost pressures and operational disruptions.
EasyJet faces a potential takeover by Apollo that would restructure ownership while complying with EU and UK airline rules. Unions including the European Works Council oppose the deal, arguing it weakens long-term resilience and offers employees only short non-binding assurances. Our models currently see the stock as undervalued. Will the transaction deliver greater stability or introduce new vulnerabilities for the business?
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Airlines · 53 stocks
Beats the industry median on 11/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score56 · Top 25%
Fair Value upside+88.8% · Top 25%
Profitability
Return on equity (12 months)13.1% · Above median
Return on assets4.3% · Above median
Net margin (12 months)3.9% · Above median
Operating margin (12 months)−13.5% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)11.9% · Below median
Dividend yield (12 months)1.9% · Below median
Balance sheet
Debt / equity0.54× · Below median
Valuation Multiplesvs Airlines median · lower = cheaper
P/E (12 months)12.8× · Cheaper than median
P/B1.49× · Cheaper than median
P/S (12 months)0.49× · Cheaper than median
Price / free cash flow (fiscal year)6.5× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "EasyJet PLC Fair Value". https://www.fairvalue-calculator.com/stock/EZJ
Frequently asked questions
Is EasyJet PLC (EZJ) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of £13.04 versus a price of £6.91, about +89% upside (undervalued).
What is the fair value of EZJ?
Our model-based fair value for EasyJet PLC is £13.04 (as of Nov 9, 2026), built from audited fundamentals. The current price: £6.91.
What is the quality score of EZJ?
EasyJet PLC has a Quality Score of 56/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for EasyJet PLC (EZJ)?
Our model-based price target is the fair value of £13.04 (as of Nov 9, 2026) from 26 valuation models. Cautious scenario £9.13, optimistic scenario £16.96. It is a calculation from audited fundamentals, not an analyst target.
What is the EasyJet PLC stock forecast for 2026?
Our models put fair value at £13.04, about +89% upside versus a price of £6.91 (undervalued). Cautious scenario £9.13, optimistic scenario £16.96. The calculation is refreshed regularly with new filings.
What is the revenue of EasyJet PLC (EZJ)?
EasyJet PLC reported trailing-twelve-month revenue of about £10.5B (latest available figure, as of Nov 9, 2026).
Does EasyJet PLC pay a dividend?
EasyJet PLC currently shows a dividend yield of 1.91% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of EasyJet PLC (EZJ) and when is the ex-dividend date?
EasyJet PLC pays a dividend of £0.132 per share a year, a dividend yield of 1.9%. The last ex-dividend date was Feb 19, 2026. The payout ratio is 24.4% of earnings. Free cash flow covers the dividend 8.15 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into EasyJet PLC (EZJ)?
For today's price to be fair in a discounted-cash-flow model, EasyJet PLC would have to grow free cash flow by -14.1 % per year for five years (discount rate 12.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +27.4 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of EZJ use?
Our models discount EasyJet PLC at 12.0 %: a base by market capitalisation (mid), damped by beta 1.67, country premium for United Kingdom. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For EasyJet PLC that is -14.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has EasyJet PLC (EZJ) delivered so far?
Over the past 5 years revenue at EasyJet PLC grew +27.4 % a year. The price currently implies free-cash-flow growth of -14.1 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of EasyJet PLC (EZJ) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into EasyJet PLC (-14.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of EasyJet PLC (EZJ)?
The free-cash-flow yield on the price is 15.46 %: that much free cash flow EasyJet PLC produces per unit of market value. When it exceeds the discount rate of our models (12.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of EasyJet PLC (EZJ)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For EasyJet PLC it is £13.04 per share (as of Nov 9, 2026), against a price of £6.91. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is EasyJet PLC stock overvalued or undervalued in 2026?
As of Nov 9, 2026, EZJ trades below its calculated fair value: price £6.91, fair value £13.04, a gap of about +89% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of EZJ?
No. The price is what the market pays today (£6.91); the fair value is what the company's own numbers justify (£13.04). For EasyJet PLC the two are £6.13 per share apart. That gap is exactly why we show both numbers side by side.
How much is EasyJet PLC worth?
The market values EasyJet PLC at about £5.2B (market capitalisation, as of Nov 9, 2026). Per share that is £6.91; our models calculate a fair value of £13.04 per share.
What do the bullish and bearish scenarios say about EZJ?
Our models span a range for EasyJet PLC: cautious scenario £9.13, base £13.04, optimistic £16.96 per share (as of Nov 9, 2026, price £6.91). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of EZJ?
EasyJet PLC trades at a price-to-earnings ratio of 12.8 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of £13.04 is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 15.0. Other multiples: PEG 3.1, P/B 1.5, P/S 0.5, EV/EBITDA 6.7.
What is the PEG ratio of EZJ?
The PEG ratio of EasyJet PLC is 3.09 (P/E divided by earnings growth, as of Nov 9, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of EasyJet PLC (EZJ)?
Balance-sheet figures for EasyJet PLC (as of Nov 9, 2026): return on equity 13.1%, debt of 0.54 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is EZJ from its 52-week high?
EasyJet PLC trades at £6.91, at its 52-week high of £6.91 and 103% above the low of £3.40 (as of Nov 10, 2026). Distance from the high says nothing about value: that is what the fair value of £13.04 is for.
Which stocks are comparable to EasyJet PLC?
From the same area (Industrials) we also value Delta Air Lines, Inc, United Airlines Holdings, Ryanair Holdings, InterGlobe Aviation Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is EasyJet PLC stock attractive at the current price?
The data as of Nov 9, 2026: price £6.91, calculated fair value £13.04 (+89%), Quality Score 56/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of EZJ calculated?
We run EasyJet PLC through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of £13.04 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.7% above its aggregate fair value. EasyJet PLC currently trades 47% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of EasyJet PLC (EZJ)?
The closing price on Nov 10, 2026 was £6.91. Our model-based fair value is £13.04, about +89% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with EasyJet PLC right now?
The price is below even our cautious bear case (£9.13). The market is more pessimistic than our downside scenario. Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (£9.13 to £16.96) leaves room in how you read the outcome.
Where does the earnings growth of EasyJet PLC (EZJ) come from?
Earnings per share at EasyJet PLC grew −1.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +7.8 %, EBIT margin −7.6 %, tax rate −0.8 %, residual (interest, one-offs) −0.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of EasyJet PLC
How large is the market capitalisation of EasyJet PLC (EZJ)?
The market capitalisation of EasyJet PLC is £5.2B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of EasyJet PLC (EZJ)?
The price-to-sales ratio of EasyJet PLC is 0.49 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of EasyJet PLC (EZJ)?
Earnings per share at EasyJet PLC are £0.5400 (price ÷ EPS = P/E 12.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of EasyJet PLC (EZJ)?
The dividend yield of EasyJet PLC is 1.9% (payout 24.4%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of EasyJet PLC (EZJ)?
The net margin of EasyJet PLC is 3.9% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of EasyJet PLC (EZJ)?
The return on equity (ROE) of EasyJet PLC is 13.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of EasyJet PLC (EZJ)?
On an EBIT basis the return on assets of EasyJet PLC is 1.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of EasyJet PLC (EZJ)?
The operating margin of EasyJet PLC is −13.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at EasyJet PLC (EZJ)?
Revenue at EasyJet PLC is growing +11.9% versus a year earlier (3y avg +20.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at EasyJet PLC (EZJ)?
Earnings per share at EasyJet PLC are growing +10.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does EasyJet PLC (EZJ) carry?
The net debt of EasyJet PLC is £1.4B (fiscal year 2025, ≈ 1.8 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch EasyJet PLC in the live analysis
One click puts EasyJet PLC on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026