As of 2025-05-16, 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
Based on its market price of 124.50 GBP and our intrinsic valuation, Air Partner PLC (AIR.L) is undervalued by 52.50%.
| 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) | 130.02 - 159.12 | 140.90 | 13.2% |
| DCF (EBITDA 10y) | 154.78 - 192.19 | 169.53 | 36.2% |
| Fair Value | 81.32 - 81.32 | 81.32 | -34.68% |
| P/E | 53.94 - 94.14 | 72.87 | -41.5% |
| EV/EBITDA | 138.36 - 252.77 | 181.95 | 46.1% |
| 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% |
| 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% |