The Discounted Cash Flow (DCF) valuation of Air Partner PLC (AIR.L) is 189.89 GBP. With the latest stock price at 124.50 GBP, the upside of Air Partner PLC based on DCF is 52.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.9% | 8.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 163.20 - 232.76 | 189.89 |
| Upside | 31.1% - 87.0% | 52.5% |