
Webjet Ltd
ASX:WEB

Intrinsic Value
The intrinsic value of one
WEB
stock under the Base Case scenario is
6.37
AUD.
Compared to the current market price of 4.4 AUD,
Webjet Ltd
is
Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Webjet Ltd
Fundamental Analysis

Heightened competition in the B2B wholesaler segment, particularly from global peers, could undermine WebBeds’ market share and compress margins, limiting Webjet’s growth potential.
Webjet’s leading position in the global travel wholesaling market through WebBeds positions it to capture robust post-pandemic growth in international tourism and corporate travel segments.

Revenue & Expenses Breakdown
Webjet Ltd
Balance Sheet Decomposition
Webjet Ltd
Current Assets | 757.2m |
Cash & Short-Term Investments | 401.7m |
Receivables | 277.9m |
Other Current Assets | 77.6m |
Non-Current Assets | 767.9m |
PP&E | 20.1m |
Intangibles | 731.6m |
Other Non-Current Assets | 16.2m |
Free Cash Flow Analysis
Webjet Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Webjet Ltd
Revenue
|
328.4m
AUD
|
Operating Expenses
|
-250.7m
AUD
|
Operating Income
|
77.7m
AUD
|
Other Expenses
|
123.8m
AUD
|
Net Income
|
201.5m
AUD
|
WEB Profitability Score
Profitability Due Diligence
Webjet Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Webjet Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
WEB Solvency Score
Solvency Due Diligence
Webjet Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Score
Webjet Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WEB Price Targets Summary
Webjet Ltd
According to Wall Street analysts, the average 1-year price target for
WEB
is 6.56 AUD
with a low forecast of 4.29 AUD and a high forecast of 8.47 AUD.
Dividends
Current shareholder yield for WEB 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
WEB
stock under the Base Case scenario is
6.37
AUD.
Compared to the current market price of 4.4 AUD,
Webjet Ltd
is
Undervalued by 31%.