The Discounted Cash Flow (DCF) valuation of Atlas Air Worldwide Holdings Inc (AAWW) is 139.20 USD. With the latest stock price at 102.48 USD, the upside of Atlas Air Worldwide Holdings Inc based on DCF is 35.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.0% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 110.49 - 181.38 | 139.20 |
| Upside | 7.8% - 77.0% | 35.8% |