
Flight Centre Travel Group Ltd
ASX:FLT

Intrinsic Value
The intrinsic value of one
FLT
stock under the Base Case scenario is
25.67
AUD.
Compared to the current market price of 12.49 AUD,
Flight Centre Travel Group Ltd
is
Undervalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Flight Centre Travel Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Flight Centre Travel Group Ltd
Balance Sheet Decomposition
Flight Centre Travel Group Ltd
Current Assets | 2B |
Cash & Short-Term Investments | 543.3m |
Receivables | 1.2B |
Other Current Assets | 326.1m |
Non-Current Assets | 1.8B |
Long-Term Investments | 63.8m |
PP&E | 293.9m |
Intangibles | 1.1B |
Other Non-Current Assets | 384.4m |
Free Cash Flow Analysis
Flight Centre Travel Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Flight Centre Travel Group Ltd
Revenue
|
2.8B
AUD
|
Cost of Revenue
|
-153.9m
AUD
|
Gross Profit
|
2.6B
AUD
|
Operating Expenses
|
-2.3B
AUD
|
Operating Income
|
253.8m
AUD
|
Other Expenses
|
-140.3m
AUD
|
Net Income
|
113.5m
AUD
|
FLT Profitability Score
Profitability Due Diligence
Flight Centre Travel Group Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
Flight Centre Travel Group Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
FLT Solvency Score
Solvency Due Diligence
Flight Centre Travel Group Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Score
Flight Centre Travel Group Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FLT Price Targets Summary
Flight Centre Travel Group Ltd
According to Wall Street analysts, the average 1-year price target for
FLT
is 17.14 AUD
with a low forecast of 12.93 AUD and a high forecast of 22.85 AUD.
Dividends
Current shareholder yield for FLT is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
FLT
stock under the Base Case scenario is
25.67
AUD.
Compared to the current market price of 12.49 AUD,
Flight Centre Travel Group Ltd
is
Undervalued by 51%.