As of 2024-12-14, the Intrinsic Value of Atlas Air Worldwide Holdings Inc (AAWW) is
136.57 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
33.30%.
The range of the Intrinsic Value is 107.02 - 180.78 USD
136.57 USD
Intrinsic Value
AAWW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
107.02 - 180.78 |
136.57 |
33.3% |
| DCF (Growth 10y) |
97.10 - 156.72 |
121.15 |
18.2% |
| DCF (EBITDA 5y) |
180.76 - 255.71 |
226.43 |
120.9% |
| DCF (EBITDA 10y) |
159.00 - 231.69 |
200.03 |
95.2% |
| Fair Value |
111.23 - 111.23 |
111.23 |
8.53% |
| P/E |
216.32 - 306.75 |
249.36 |
143.3% |
| EV/EBITDA |
177.32 - 254.70 |
226.53 |
121.0% |
| EPV |
218.62 - 291.28 |
254.95 |
148.8% |
| DDM - Stable |
73.74 - 137.68 |
105.71 |
3.2% |
| DDM - Multi |
57.37 - 87.10 |
69.46 |
-32.2% |
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 |
10.46% |
| Cost of Debt |
4.39% |
| WACC |
7.32% |