As of 2025-05-06, the Intrinsic Value of Atlas Air Worldwide Holdings Inc (AAWW) is 133.83 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 30.60%.
The range of the Intrinsic Value is 103.19 - 180.78 USD
Based on its market price of 102.48 USD and our intrinsic valuation, Atlas Air Worldwide Holdings Inc (AAWW) is undervalued by 30.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 103.19 - 180.78 | 133.83 | 30.6% |
| DCF (Growth 10y) | 93.63 - 156.72 | 118.72 | 15.8% |
| DCF (EBITDA 5y) | 129.97 - 184.06 | 152.80 | 49.1% |
| DCF (EBITDA 10y) | 121.94 - 177.14 | 145.40 | 41.9% |
| Fair Value | 111.23 - 111.23 | 111.23 | 8.53% |
| P/E | 206.73 - 272.94 | 240.96 | 135.1% |
| EV/EBITDA | 115.95 - 268.20 | 168.97 | 64.9% |
| EPV | 212.26 - 291.28 | 251.77 | 145.7% |
| DDM - Stable | 71.62 - 137.68 | 104.65 | 2.1% |
| DDM - Multi | 55.28 - 87.10 | 67.98 | -33.7% |
| 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 | 10.64% |
| Cost of Debt | 4.39% |
| WACC | 7.42% |