AAWW
Atlas Air Worldwide Holdings Inc
Price:  
102.48 
USD
Volume:  
1,527,210.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AAWW Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Atlas Air Worldwide Holdings Inc (AAWW) is 139.89 USD. This AAWW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 102.48 USD, the upside of Atlas Air Worldwide Holdings Inc is %.

The range of the Intrinsic Value is 109.82 - 184.91 USD

102.48 USD
Stock Price
139.89 USD
Intrinsic Value
Intrinsic Value Details

AAWW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 109.82 - 184.91 139.89 36.5%
DCF (Growth 10y) 99.64 - 160.29 124.09 21.1%
DCF (EBITDA 5y) 141.16 - 242.57 182.57 78.2%
DCF (EBITDA 10y) 132.19 - 222.78 169.01 64.9%
Fair Value 111.23 - 111.23 111.23 8.53%
P/E 210.76 - 343.54 254.32 148.2%
EV/EBITDA 126.71 - 226.67 167.76 63.7%
EPV 223.27 - 296.33 259.80 153.5%
DDM - Stable 76.34 - 140.56 108.45 5.8%
DDM - Multi 59.95 - 89.28 71.98 -29.8%

AAWW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,934.33
Beta 1.14
Outstanding shares (mil) 28.63
Enterprise Value (mil) 4,469.18
Market risk premium 4.60%
Cost of Equity 10.18%
Cost of Debt 4.53%
WACC 7.21%