AIR
AAR Corp
Price:  
71.83 
USD
Volume:  
196,247.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AAR Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of AAR Corp (AIR) is 89.98 USD. This AAR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.83 USD, the upside of AAR Corp is %.

The range of the Intrinsic Value is 68.74 - 130.44 USD

71.83 USD
Stock Price
89.98 USD
Intrinsic Value
Intrinsic Value Details

AAR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 68.74 - 130.44 89.98 25.3%
DCF (Growth 10y) 97.16 - 174.07 123.82 72.4%
DCF (EBITDA 5y) 110.45 - 158.41 144.75 101.5%
DCF (EBITDA 10y) 144.10 - 211.40 188.06 161.8%
Fair Value 42.62 - 42.62 42.62 -40.67%
P/E 52.85 - 115.36 81.76 13.8%
EV/EBITDA 55.57 - 108.03 84.93 18.2%
EPV 25.89 - 33.55 29.72 -58.6%
DDM - Stable 14.34 - 34.58 24.46 -65.9%
DDM - Multi 67.49 - 125.87 87.81 22.3%

AAR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,544.94
Beta 0.66
Outstanding shares (mil) 35.43
Enterprise Value (mil) 2,750.44
Market risk premium 4.60%
Cost of Equity 8.38%
Cost of Debt 5.07%
WACC 7.94%