
Wizz Air Holdings PLC
LSE:WIZZ

Intrinsic Value
The intrinsic value of one
WIZZ
stock under the Base Case scenario is
8 721.2227
GBX.
Compared to the current market price of 1 073.0601 GBX,
Wizz Air Holdings PLC
is
Undervalued by 88%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Wizz Air Holdings PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Wizz Air Holdings PLC
Balance Sheet Decomposition
Wizz Air Holdings PLC
Current Assets | 2.6B |
Cash & Short-Term Investments | 1.7B |
Receivables | 633.6m |
Other Current Assets | 324.2m |
Non-Current Assets | 7B |
Long-Term Investments | 9.4m |
PP&E | 6.5B |
Intangibles | 98.9m |
Other Non-Current Assets | 418.6m |
Free Cash Flow Analysis
Wizz Air Holdings PLC
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Wizz Air Holdings PLC
Revenue
|
5.3B
EUR
|
Cost of Revenue
|
-3.1B
EUR
|
Gross Profit
|
2.1B
EUR
|
Operating Expenses
|
-2B
EUR
|
Operating Income
|
167.5m
EUR
|
Other Expenses
|
58.3m
EUR
|
Net Income
|
225.8m
EUR
|
WIZZ Profitability Score
Profitability Due Diligence
Wizz Air Holdings PLC's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Score
Wizz Air Holdings PLC's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
WIZZ Solvency Score
Solvency Due Diligence
Wizz Air Holdings PLC's solvency score is 18/100. The higher the solvency score, the more solvent the company is.

Score
Wizz Air Holdings PLC's solvency score is 18/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WIZZ Price Targets Summary
Wizz Air Holdings PLC
According to Wall Street analysts, the average 1-year price target for
WIZZ
is 1 751.085 GBX
with a low forecast of 909 GBX and a high forecast of 3 150 GBX.
Dividends
Current shareholder yield for WIZZ 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
WIZZ
stock under the Base Case scenario is
8 721.2227
GBX.
Compared to the current market price of 1 073.0601 GBX,
Wizz Air Holdings PLC
is
Undervalued by 88%.