As of 2026-04-04, the Intrinsic Value of AerCap Holdings NV (AER) is 237.34 USD. This AER valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 139.18 USD, the upside of AerCap Holdings NV is 70.50%.
The range of the Intrinsic Value is 98.92 - 583.54 USD
Based on its market price of 139.18 USD and our intrinsic valuation, AerCap Holdings NV (AER) is undervalued by 70.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 98.92 - 583.54 | 237.34 | 70.5% |
| DCF (Growth 10y) | 127.60 - 637.17 | 273.97 | 96.8% |
| DCF (EBITDA 5y) | 254.12 - 450.93 | 340.67 | 144.8% |
| DCF (EBITDA 10y) | 240.07 - 531.49 | 362.04 | 160.1% |
| Fair Value | 561.87 - 561.87 | 561.87 | 303.70% |
| P/E | 232.39 - 353.75 | 285.00 | 104.8% |
| EV/EBITDA | 93.88 - 169.64 | 139.46 | 0.2% |
| EPV | (97.36) - 61.07 | (18.15) | -113.0% |
| DDM - Stable | 86.84 - 270.79 | 178.82 | 28.5% |
| DDM - Multi | 77.42 - 223.75 | 119.05 | -14.5% |
| Market Cap (mil) | 23,226.36 |
| Beta | 0.83 |
| Outstanding shares (mil) | 166.88 |
| Enterprise Value (mil) | 65,412.46 |
| Market risk premium | 4.60% |
| Cost of Equity | 13.29% |
| Cost of Debt | 5.74% |
| WACC | 7.84% |