XNASALGT
Market cap1.85bUSD
Jan 10, Last price
100.94USD
1D
1.65%
1Q
72.93%
Jan 2017
-39.34%
IPO
302.95%
Name
Allegiant Travel Co
Chart & Performance
Profile
Allegiant Travel Company, a leisure travel company, provides travel services and products to residents of under-served cities in the United States. The company offers scheduled air transportation on limited-frequency, nonstop flights between under-served cities and leisure destinations. As of February 14, 2022, it operated a fleet of 110 Airbus A320 series aircraft. The company also provides air-related services and products in conjunction with air transportation, including baggage fees, advance seat assignments, travel protection products, priority boarding, a customer convenience fee, food and beverage purchases on board, and other air-related services, as well as use of its call center for purchases. In addition, it offers third party travel products, such as hotel rooms and ground transportation, such as rental cars and hotel shuttle products; and air transportation services through fixed fee agreements and charter service on a year-round and ad-hoc basis. Further, the company operates a golf course. Allegiant Travel Company was founded in 1997 and is based in Las Vegas, Nevada.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 2,509,857 9.04% | 2,301,829 34.77% | |||||||
Cost of revenue | 1,960,100 | 2,062,039 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 549,757 | 239,790 | |||||||
NOPBT Margin | 21.90% | 10.42% | |||||||
Operating Taxes | 41,455 | 2,460 | |||||||
Tax Rate | 7.54% | 1.03% | |||||||
NOPAT | 508,302 | 237,330 | |||||||
Net income | 117,596 4,617.05% | 2,493 -98.36% | |||||||
Dividends | (22,144) | ||||||||
Dividend yield | 1.49% | ||||||||
Proceeds from repurchase of equity | (30,078) | (29,905) | |||||||
BB yield | 2.02% | 2.44% | |||||||
Debt | |||||||||
Debt current | 481,683 | 172,873 | |||||||
Long-term debt | 2,414,433 | 2,153,995 | |||||||
Deferred revenue | 32,366 | 23,641 | |||||||
Other long-term liabilities | 9,448 | 11,689 | |||||||
Net debt | 2,025,439 | 1,308,468 | |||||||
Cash flow | |||||||||
Cash from operating activities | 423,092 | 303,050 | |||||||
CAPEX | (870,487) | (434,690) | |||||||
Cash from investing activities | (721,877) | (491,424) | |||||||
Cash from financing activities | 212,923 | 33,119 | |||||||
FCF | (117,144) | (295,448) | |||||||
Balance | |||||||||
Cash | 814,673 | 955,100 | |||||||
Long term investments | 56,004 | 63,300 | |||||||
Excess cash | 745,184 | 903,309 | |||||||
Stockholders' equity | 1,269,437 | 1,171,250 | |||||||
Invested Capital | 3,029,873 | 2,564,642 | |||||||
ROIC | 18.17% | 10.38% | |||||||
ROCE | 13.22% | 6.29% | |||||||
EV | |||||||||
Common stock shares outstanding | 18,019 | 18,034 | |||||||
Price | 82.61 21.50% | 67.99 -63.65% | |||||||
Market cap | 1,488,550 21.40% | 1,226,132 -61.96% | |||||||
EV | 3,513,989 | 2,534,600 | |||||||
EBITDA | 772,887 | 437,332 | |||||||
EV/EBITDA | 4.55 | 5.80 | |||||||
Interest | 108,054 | 103,071 | |||||||
Interest/NOPBT | 19.65% | 42.98% |