AAL
American Airlines Group Inc
Price:  
15.13 
USD
Volume:  
22,881,088.00
United States | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AAL Intrinsic Value

%
Upside

As of 2024-02-25, the Intrinsic Value of American Airlines Group Inc (AAL) is 77.62 USD. This AAL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.13 USD, the upside of American Airlines Group Inc is %.

The range of the Intrinsic Value is 16.43 - 1,550.03 USD

15.13 USD
Stock Price
77.62 USD
Intrinsic Value
Intrinsic Value Details

AAL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 16.43 - 1,550.03 77.62 413.0%
DCF (Growth 10y) 41.10 - 2,088.80 123.28 714.8%
DCF (EBITDA 5y) 13.03 - 39.55 23.32 54.1%
DCF (EBITDA 10y) 31.02 - 78.58 49.74 228.7%
Fair Value 31.06 - 31.06 31.06 105.27%
P/E 12.99 - 22.38 15.90 5.1%
EV/EBITDA (2.78) - 8.13 1.22 -91.9%
EPV 95.18 - 228.97 162.07 971.2%
DDM - Stable 8.63 - 23.32 15.98 5.6%
DDM - Multi 21.96 - 48.69 30.56 102.0%

AAL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,899.10
Beta 1.40
Outstanding shares (mil) 654.27
Enterprise Value (mil) 42,223.11
Market risk premium 4.60%
Cost of Equity 10.86%
Cost of Debt 7.04%
WACC 6.47%