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

33.60 %
Upside

What is the intrinsic value of AAWW?

As of 2025-07-04, the Intrinsic Value of Atlas Air Worldwide Holdings Inc (AAWW) is 136.87 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 33.60%.

The range of the Intrinsic Value is 106.45 - 182.98 USD

Is AAWW undervalued or overvalued?

Based on its market price of 102.48 USD and our intrinsic valuation, Atlas Air Worldwide Holdings Inc (AAWW) is undervalued by 33.60%.

102.48 USD
Stock Price
136.87 USD
Intrinsic Value
Intrinsic Value Details

AAWW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 106.45 - 182.98 136.87 33.6%
DCF (Growth 10y) 96.59 - 158.62 121.42 18.5%
DCF (EBITDA 5y) 132.23 - 203.34 161.68 57.8%
DCF (EBITDA 10y) 124.70 - 192.34 152.77 49.1%
Fair Value 111.23 - 111.23 111.23 8.53%
P/E 223.89 - 273.44 246.91 140.9%
EV/EBITDA 117.22 - 332.72 222.47 117.1%
EPV 217.67 - 293.97 255.82 149.6%
DDM - Stable 73.43 - 139.21 106.32 3.7%
DDM - Multi 57.06 - 88.26 69.62 -32.1%

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 10.44%
Cost of Debt 4.39%
WACC 7.31%