investorscraft@gmail.com

Intrinsic Value of Hawaiian Holdings, Inc. (HA)

Previous Close$17.30
Intrinsic Value
Upside potential
Previous Close
$17.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %65.4NaN
Revenue, $2641NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2851NaN
Operating income, $m-210NaN
EBITDA, $m-65NaN
Interest expense (income), $mNaN
Earnings before tax, $m-294NaN
Tax expense, $m-54NaN
Net income, $m-240NaN

BALANCE SHEET

Cash and short-term investments, $m1394NaN
Total assets, $m4140NaN
Adjusted assets (=assets-cash), $m2746NaN
Average production assets, $m1929NaN
Working capital, $m558NaN
Total debt, $m1707NaN
Total liabilities, $m3806NaN
Total equity, $m333NaN
Debt-to-equity ratio5.122NaN
Adjusted equity ratio-0.369NaN

CASH FLOW

Net income, $m-240NaN
Depreciation, amort., depletion, $m145NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-58NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-35NaN
Free cash flow, $m-22NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m558
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount