As of 2024-12-15, the Intrinsic Value of Air Partner PLC (AIR.L) is
189.89 GBP. This AIR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 124.50 GBP, the upside of Air Partner PLC is
52.50%.
The range of the Intrinsic Value is 163.20 - 232.76 GBP
189.89 GBP
Intrinsic Value
AIR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
163.20 - 232.76 |
189.89 |
52.5% |
| DCF (Growth 10y) |
178.02 - 251.62 |
206.41 |
65.8% |
| DCF (EBITDA 5y) |
125.20 - 156.27 |
134.86 |
8.3% |
| DCF (EBITDA 10y) |
151.12 - 189.74 |
164.64 |
32.2% |
| Fair Value |
81.32 - 81.32 |
81.32 |
-34.68% |
| P/E |
52.36 - 105.86 |
68.44 |
-45.0% |
| EV/EBITDA |
121.10 - 244.74 |
165.03 |
32.6% |
| EPV |
168.27 - 217.53 |
192.90 |
54.9% |
| DDM - Stable |
70.20 - 143.23 |
106.72 |
-14.3% |
| DDM - Multi |
88.58 - 140.57 |
108.66 |
-12.7% |
AIR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
76.60 |
| Beta |
1.04 |
| Outstanding shares (mil) |
0.62 |
| Enterprise Value (mil) |
52.13 |
| Market risk premium |
5.34% |
| Cost of Equity |
9.00% |
| Cost of Debt |
5.34% |
| WACC |
8.56% |