Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
JB JBLU JETBLUE AIRWAYS CORP FY ended Jan 31, 2026 | $4.80 | $1.81B | $3.88B | $9.06B | -$124.00M | -$602.00M | -2.89x | 0.20x | 12.68x |
AL ALK ALASKA AIR GROUP, INC. FY ended Jan 31, 2026 | $42.32 | $4.72B | $10.06B | $14.24B | $325.00M | $100.00M | 50.99x | 0.33x | 16.05x |
LU LUV SOUTHWEST AIRLINES CO FY ended Feb 03, 2026 | $39.64 | $19.39B | $10.30B | $28.06B | $696.00M | $441.00M | 50.18x | 0.69x | 9.14x |
AA AAL American Airlines Group Inc. FY ended Feb 13, 2026 | $13.64 | $9.03B | $50.09B | $54.63B | $3.26B | $111.00M | 80.24x | 0.17x | 10.11x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 7.19x | 4/4 | $488.82M | $17.88 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.35x | 4/4 | $904.28M | $33.08 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 44.63x | 4/4 | -$1.99B | — | Target fundamentals do not produce a usable positive equity value. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
JB JBLU JETBLUE AIRWAYS CORP FY ended Jan 31, 2026 | $4.80 | $1.81B | $3.88B | $9.06B | -$124.00M | -$602.00M | -2.89x | 0.20x | 12.68x |
AL ALK ALASKA AIR GROUP, INC. FY ended Jan 31, 2026 | $42.32 | $4.72B | $10.06B | $14.24B | $325.00M | $100.00M | 50.99x | 0.33x | 16.05x |
LU LUV SOUTHWEST AIRLINES CO FY ended Feb 03, 2026 | $39.64 | $19.39B | $10.30B | $28.06B | $696.00M | $441.00M | 50.18x | 0.69x | 9.14x |
AA AAL American Airlines Group Inc. FY ended Feb 13, 2026 | $13.64 | $9.03B | $50.09B | $54.63B | $3.26B | $111.00M | 80.24x | 0.17x | 10.11x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 7.19x | 4/4 | $488.82M | $17.88 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.35x | 4/4 | $904.28M | $33.08 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 44.63x | 4/4 | -$1.99B | — | Target fundamentals do not produce a usable positive equity value. |
