As of 2024-12-13, the Intrinsic Value of AAR Corp (AIR) is
90.96 USD. This AAR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 63.69 USD, the upside of AAR Corp is
42.80%.
The range of the Intrinsic Value is 59.88 - 160.48 USD
90.96 USD
Intrinsic Value
AAR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
59.88 - 160.48 |
90.96 |
42.8% |
| DCF (Growth 10y) |
36.39 - 90.75 |
53.48 |
-16.0% |
| DCF (EBITDA 5y) |
28.43 - 70.52 |
46.51 |
-27.0% |
| DCF (EBITDA 10y) |
35.41 - 79.10 |
53.58 |
-15.9% |
| Fair Value |
45.18 - 45.18 |
45.18 |
-29.06% |
| P/E |
57.15 - 71.64 |
64.48 |
1.2% |
| EV/EBITDA |
14.86 - 62.73 |
45.81 |
-28.1% |
| EPV |
6.55 - 18.82 |
12.69 |
-80.1% |
| DDM - Stable |
12.72 - 34.78 |
23.75 |
-62.7% |
| DDM - Multi |
24.25 - 53.15 |
33.49 |
-47.4% |
AAR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,287.11 |
| Beta |
1.10 |
| Outstanding shares (mil) |
35.91 |
| Enterprise Value (mil) |
3,218.81 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.31% |
| Cost of Debt |
5.83% |
| WACC |
7.89% |