2024 | 2025 | ||||||
Price: | 5.67 | EPS | (1.10) | (1.19) | |||
Shares Out. (in M): | 333 | P/E | NM | NM | |||
Market Cap (in $M): | 1,890 | P/FCF | NM | NM | |||
Net Debt (in $M): | 2,986 | EBIT | 0 | 0 | |||
TEV (in $M): | 4,876 | TEV/EBIT | NM | NM | |||
Borrow Cost: | Available 0-15% cost |
Sign up for free guest access to view investment idea with a 45 days delay.
Executive Summary
JetBlue Airways Corporation (JBLU) is an attractive short opportunity. The Company is in an unsustainable position both competitively and financially, which should lead to its eventual restructuring. Financial analysis indicates JBLU should be able to access the financing market to fund its near-term growth and meet upcoming debt maturities. However, any financing the Company receives won’t address the Company’s underlying problem: it is a sub-scale industry participant whose margins are being steadily compressed by industry-wide trends. Lack of FCF will prevent the Company from organically deleveraging, and at some point the capital markets will no longer issue the Company credit, resulting in a restructuring. This will likely take years (2-4) to play out.
JBLU is also facing other challenges, including (i) continued difficulties with GTF engines, projected to result in an average of 11 aircraft being grounded during 2024, and (ii) difficult 1H24 comps given high pend-up travel demand which provided a tailwind to JBLU’s performance in 1H23.
As far as valuation, the equity in JBLU is arguably worth $0 right now given that JBLU’s Net Debt / EBITDA is 5.1x while higher quality network airlines (DAL, AAL, UAL and LUV) are trading at an average EV/EBITDA multiple of 5.0x. The option value embedded in JBLU’s equity should decline as the Company layers on additional debt and the likelihood of a high dilutive equity raise or restructuring increases.
JBLU’s stock trades $80-100mm/day and is sufficiently liquid for most investors. The Short Interest Ratio is 2.1x, indicative that this is not a crowded trade.
Company Description
JBLU is an airline which serves >100 destinations across the US, the Caribbean and Latin America, Canada and England. The airline is predominantly a point-to-point system carrier with 93% of its routes touching at least one of its six focus cities: New York, Boston, Fort Lauderdale-Hollywood, Orlando, Los Angeles and San Juan, Puerto Rico.
As of 9/30/23 the Company had a fleet of ~296 planes, 241 of which are Airbus A320’s, A321’s or A220’s and 55 of which are Embraer E190’s. Of the 296 planes, 231 are owned by JBLU and 65 are leased under operating leases. None of the planes are leased under financing leases. As of 9/30/23 the average age of JBLU’s fleet was 12.6 years.
The Company’s capacity by geographic group served is as follows:
JBLU has maintained for years that its “differentiated product and culture” which it delivers to customers through the “JetBlue Experience” as well as the Company’s competitive cost structure enables it to compete effectively against other carriers in the geographies it serves.
Airline Industry – Network vs. Non-Network
The US airline industry is dominated by the network carriers (DAL, AAL, UAL and LUV) which hold a combined market share of ~80% by Available Seat Miles, as shown in the analysis below. The greater size and scale of the network carriers provides them with some pricing power and greater operating leverage. This can be seen in the analysis below which displays the average TRASM less CASM-ex spread and EBITDA margins for the network carriers vs. the smaller, non-network carriers.
2023 or LTM as of 9/30/23 | ||||||||||||||||||||||||||||
Available | Market Share | TRASM | EBITDA | Net | Net Debt / | EV / EBITDA | ||||||||||||||||||||||
Ticker | Seat Miles | by ASM | TRASM | CASM-Ex | Less CASM-Ex | Revenues | EBITDA | Margin, % | Debt | EBITDA | 2024 | 2025 | ||||||||||||||||
Network Airlines | ||||||||||||||||||||||||||||
DAL | 272,033 | 21.6% | 20.10 | 13.17 | 6.93 | $ 58,048 | $ 8,726 | 15.0% | 16,186 | 1.9 x | 4.6 x | 4.4 x | ||||||||||||||||
AAL | 277,723 | 22.1% | 19.01 | 13.15 | 5.86 | 52,788 | 5,949 | 11.3% | 24,414 | 4.1 x | 5.8 x | 5.2 x | ||||||||||||||||
UAL | 291,333 | 23.1% | 18.44 | 12.03 | 6.41 | 53,717 | 7,938 | 14.8% | 14,976 | 1.9 x | 3.6 x | 3.3 x | ||||||||||||||||
LUV | 170,323 | 13.5% | 15.32 | 11.08 | 4.24 | 26,091 | 2,422 | 9.3% | (3,467) | (1.4 x) | 5.6 x | 4.4 x | ||||||||||||||||
Total | 80.3% | Average | 5.86 | Average | 12.6% | Average | 4.9 x | 4.3 x | ||||||||||||||||||||
Non-Network Airlines | ||||||||||||||||||||||||||||
ALK | 68,524 | 5.4% | 15.21 | 10.14 | 5.07 | 10,426 | 1,286 | 12.3% | 744 | 0.6 x | 3.9 x | 3.1 x | ||||||||||||||||
SAVE | 53,759 | 4.3% | 10.10 | 7.01 | 3.09 | 5,432 | 158 | 2.9% | 2,231 | 14.1 x | N.M. | N.M. | ||||||||||||||||
JBLU | 68,497 | 5.4% | 14.04 | 10.02 | 4.02 | 9,615 | 588 | 6.1% | 2,986 | 5.1 x | 8.9 x | 5.4 x | ||||||||||||||||
ULCC | 37,822 | 3.0% | 9.49 | 6.51 | 2.98 | 3,589 | 49 | 1.4% | (139) | (2.8 x) | N.M. | 4.4 x | ||||||||||||||||
ALGT | 18,772 | 1.5% | 13.38 | 8.31 | 5.07 | 2,510 | 472 | 18.8% | 1,389 | 2.9 x | 5.4 x | 4.3 x | ||||||||||||||||
Total | 19.7% | Average | 4.05 | Average | 8.3% | Average | 6.0 x | 4.3 x |
Please note that for the analysis above, all the Net Debt figures are based on strictly Debt less Cash and do not include pension liabilities, etc. Also, the EV/EBITDA figures are based on consensus EBITDA estimates for each of the companies.
Unsustainable Position
JBLU is in a weak competitive position given its small market share (~5%) and lack of differentiation in its routes, preventing it from having any pricing power. As shown in the analysis below, TRASM has grown at an anemic 1.0% CAGR over the past decade, well below inflation. Further, the Company is succumbing to the pressure of industry-wide “cost convergence” where compensation for pilots, flight attendants, maintenance professionals, etc. are all approaching parity with one another between airlines. Accordingly, any cost advantage certain carriers once enjoyed has now largely disappeared. With a lack of pricing power and rising costs, JBLU’s financial performance has been deteriorating for the past decade as CASM-ex has grown at a faster rate than TRASM, leading to steady margin compression. These trends can be seen clearly in the figures presented below.
JetBlue Airways Corporation (JBLU) | ||||||||||||||||
Historical Trend Analysis | ||||||||||||||||
($ in millions) | ||||||||||||||||
2013-2023 | ||||||||||||||||
2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | CAGR | |||||
Available Seat Miles | 42,824 | 44,994 | 49,258 | 53,620 | 56,007 | 59,881 | 63,841 | 32,689 | 54,113 | 64,475 | 68,497 | 4.8% | ||||
Growth, % | 6.9% | 5.1% | 9.5% | 8.9% | 4.5% | 6.9% | 6.6% | (48.8%) | 65.5% | 19.1% | 6.2% | |||||
TRASM | 12.71 | 12.93 | 13.03 | 12.37 | 12.53 | 12.79 | 12.68 | 9.04 | 11.16 | 14.20 | 14.04 | 1.0% | ||||
Growth, % | 2.3% | 1.7% | 0.8% | (5.1%) | 1.3% | 2.1% | (0.9%) | (28.7%) | 23.5% | 27.2% | (1.1%) | |||||
CASM-ex | 7.28 | 7.53 | 7.82 | 7.92 | 8.30 | 8.37 | 8.44 | 13.12 | 10.11 | 9.59 | 10.02 | 3.2% | ||||
Growth, % | 4.1% | 3.4% | 3.9% | 1.3% | 4.8% | 0.8% | 0.8% | 55.5% | (22.9%) | (5.1%) | 4.5% | |||||
TRASM - CASM-ex | 5.43 | 5.40 | 5.21 | 4.45 | 4.23 | 4.42 | 4.24 | (4.08) | 1.05 | 4.61 | 4.02 | (3.0%) | ||||
Growth, % | (0.2%) | (0.6%) | (3.5%) | (14.6%) | (4.9%) | 4.5% | (4.1%) | (196.2%) | (125.7%) | 339.0% | (12.8%) |
To address its situation, JBLU’s strategy has been to increase the Company’s size in order to more effectively compete with the larger network airlines. JBLU has been trying to increase its scale through (i) M&A and (ii) fleet expansion:
In reporting 4Q23 earnings JBLU announced it was deferring ~$2.5bn of the total projected capital expenditures from 2024-2027. Management noted on the earnings call that the deferral was “imperative because the number one priority is getting this business back to sustained profitability.” Management effectively acknowledged that JBLU doesn’t have the balance sheet to fund the growth the Company needs. Management also indicated on the 4Q23 earnings call that they are planning on raising additional aircraft financing to support their capex spending. JBLU’s new capex spending plan is as follows:
JBLU is now in a very challenging situation. The Company can’t grow through M&A as airline consolidation appears “off the table”. Further, the Company doesn’t have the balance sheet to sufficiently expand its fleet and capture the necessary operating leverage to be on a path toward margin expansion.
Financial Analysis
The financial analysis presented below reflects management’s guidance for 2024:
The analysis then incorporates the following projections for 2025 and 2026:
The analysis then lays out the FCF and Balance Sheet profile for the Company based on its EBITDA generation, interest expense and income, and planned capital expenditures. The analysis incorporated the following in the projections:
2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | |||||||||||||
Available Seat Miles (mm) | 63,841 | 32,689 | 54,113 | 64,475 | 68,497 | 66,361 | 71,006 | 75,976 | ||||||||||||
Growth, % | N.A. | (48.8%) | 65.5% | 19.1% | 6.2% | (3.1%) | 7.0% | 7.0% | ||||||||||||
TRASM (cents) | 12.68 | 9.05 | 11.16 | 14.20 | 14.04 | 14.51 | 14.66 | 14.81 | ||||||||||||
Growth, % | N.A. | (28.7%) | 23.3% | 27.3% | (1.2%) | 3.4% | 1.0% | 1.0% | ||||||||||||
Revenues | $ 8,094 | $ 2,957 | $ 6,037 | $ 9,158 | $ 9,615 | $ 9,632 | $ 10,409 | $ 11,249 | ||||||||||||
Growth, % | N.A. | (63.5%) | 104.2% | 51.7% | 5.0% | 0.2% | 8.1% | 8.1% | ||||||||||||
Operating Costs | ||||||||||||||||||||
Salaries and Related Costs | 2,320 | 2,032 | 2,358 | 2,747 | 3,055 | 3,157 | 3,431 | 3,729 | ||||||||||||
Employee Headcount | 18,535 | 15,450 | 16,693 | 20,075 | 20,632 | 20,600 | 21,630 | 22,712 | ||||||||||||
Annualized Cost / Employee | N.A. | $ 131,521 | $ 141,257 | $ 136,837 | $ 148,071 | $ 153,253 | $ 158,617 | $ 164,169 | ||||||||||||
Growth, % | N.A. | N.A. | 7.4% | (3.1%) | 8.2% | 3.5% | 3.5% | 3.5% | ||||||||||||
Aircraft Fuel | 1,847 | 631 | 1,436 | 3,105 | 2,720 | 2,608 | 2,791 | 2,986 | ||||||||||||
Fuel - Gallons Consumed (mm) | 885 | 412 | 696 | 842 | 897 | 869 | 930 | 995 | ||||||||||||
Gallons / Available Seat Mile | 13.9 x | 12.6 x | 12.9 x | 13.1 x | 13.1 x | 13.1 x | 13.1 x | 13.1 x | ||||||||||||
Avg. Fuel Price ($/gal) | $ 2.09 | $ 1.53 | $ 2.06 | $ 3.69 | $ 3.03 | $ 3.00 | $ 3.00 | $ 3.00 | ||||||||||||
Landing Fees and Other Rents | 474 | 358 | 628 | 544 | 657 | 677 | 715 | 756 | ||||||||||||
Depreciation and Amortization | 525 | 535 | 540 | 585 | 621 | 639 | 676 | 714 | ||||||||||||
Aircraft Rent | 99 | 85 | 99 | 114 | 126 | 130 | 137 | 145 | ||||||||||||
Sales & Marketing | 290 | 110 | 183 | 289 | 316 | 325 | 344 | 364 | ||||||||||||
Maintenance, Materials and Repairs | 619 | 441 | 626 | 591 | 654 | 674 | 713 | 753 | ||||||||||||
Other Operating Expenses | 1,106 | 762 | 1,080 | 1,368 | 1,499 | 1,543 | 1,631 | 1,724 | ||||||||||||
Special Items | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
Total | 7,280 | 4,954 | 6,950 | 9,343 | 9,648 | 9,754 | 10,437 | 11,171 | ||||||||||||
Operating Profit | 814 | (1,997) | (913) | (185) | (33) | (121) | (28) | 78 | ||||||||||||
Margin, % | 10.1% | (67.5%) | (15.1%) | (2.0%) | (0.3%) | (1.3%) | (0.3%) | 0.7% | ||||||||||||
CASM-Ex (cents) | 8.51 | 13.22 | 10.19 | 9.68 | 10.11 | 10.77 | 10.77 | 10.77 | ||||||||||||
Growth, % | N.A. | 55.4% | (22.9%) | (5.1%) | 4.5% | 6.5% | 0.0% | 0.0% | ||||||||||||
EBITDA | 1,339 | (1,462) | (373) | 400 | 588 | 518 | 648 | 792 | ||||||||||||
Margin, % | 16.5% | (49.4%) | (6.2%) | 4.4% | 6.1% | 5.4% | 6.2% | 7.0% | ||||||||||||
2023 | 2024 | 2025 | 2026 | |||||||||||||||||
Free Cash Flow | ||||||||||||||||||||
EBITDA | $ 518 | $ 648 | $ 792 | |||||||||||||||||
Capital Expenditures | (1,600) | (1,500) | (1,600) | |||||||||||||||||
Interest Income | 89 | 89 | 81 | 79 | ||||||||||||||||
Interest Expense | (210) | (274) | (334) | (398) | ||||||||||||||||
FCF | ($ 1,267) | ($ 1,105) | ($ 1,127) | |||||||||||||||||
Cash from Debt Financing Capex | 1,120 | 1,050 | 1,120 | |||||||||||||||||
Change in Cash on Balance Sheet | ($ 147) | ($ 55) | ($ 7) | |||||||||||||||||
Balance Sheet | ||||||||||||||||||||
Cash and Investment Securities | 1,730 | 1,583 | 1,528 | 1,522 | ||||||||||||||||
Interest Expense on Incremental Debt | 64 | 60 | 64 | |||||||||||||||||
Rate% | 5.7% | 5.7% | 5.7% | |||||||||||||||||
Beginning Debt Balance | 4,716 | 5,836 | 6,886 | |||||||||||||||||
Incremental Debt (70% of Capex) | 1,120 | 1,050 | 1,120 | |||||||||||||||||
Ending Debt Balance | 4,716 | 5,836 | 6,886 | 8,006 | ||||||||||||||||
Net Debt | 2,986 | 4,253 | 5,358 | 6,484 | ||||||||||||||||
Net Debt / EBITDA | 5.1 x | 8.2 x | 8.3 x | 8.2 x |
As can be seen in the analysis, even though JBLU is growing its fleet, its balance sheet is not deleveraging. Projected leverage would be >8.0x. Assuming JBLU’s financial performance is reasonably close to that presented above, at some point likely in the next 3 years, the capital markets will start to lose confidence in JBLU’s creditworthiness and hold back from providing the Company with financing. A restructuring would likely result shortly thereafter.
Importantly, the above analysis assumes that “everything runs relatively smoothly” for JBLU but the risks are large that this will not be the case. During this period from 2024-2027, the Company could encounter any of the following:
JBLU emphasized on the 4Q23 earnings call that the Company has an unencumbered asset base of >$10bn (loyalty program, JetBlue brand, airplanes and slot portfolio) through which they can access additional financing. That might be true and could provide additional liquidity to the Company, but it doesn’t address JBLU’s underlying problem: it’s a sub-scale industry participant whose margins are being steadily compressed by industry-wide trends. Even if JBLU doubles its fleet size (massive airplane capex, purchasing planes at auction from SAVE if it enters bankruptcy, etc.), it’s market share would only increase to 10% and it will still be much smaller than the network carriers.
Catalysts
Catalysts
show sort by |
Are you sure you want to close this position JETBLUE AIRWAYS CORP?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea JETBLUE AIRWAYS CORP for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".