ATSG
Air Transport Services Group Inc
Price:  
12.26 
USD
Volume:  
730,577.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ATSG Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of Air Transport Services Group Inc (ATSG) is 30.35 USD. This ATSG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.26 USD, the upside of Air Transport Services Group Inc is %.

The range of the Intrinsic Value is 9.52 - 122.43 USD

12.26 USD
Stock Price
30.35 USD
Intrinsic Value
Intrinsic Value Details

ATSG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.52 - 122.43 30.35 147.6%
DCF (Growth 10y) 13.68 - 128.38 35.04 185.8%
DCF (EBITDA 5y) 37.64 - 88.00 56.32 359.4%
DCF (EBITDA 10y) 37.05 - 94.82 58.19 374.6%
Fair Value 18.57 - 18.57 18.57 51.43%
P/E 15.39 - 21.32 18.93 54.4%
EV/EBITDA 17.49 - 70.74 44.08 259.6%
EPV 26.72 - 56.58 41.65 239.7%
DDM - Stable 4.25 - 9.69 6.97 -43.1%
DDM - Multi 10.59 - 19.34 13.74 12.1%

ATSG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 805.73
Beta 0.70
Outstanding shares (mil) 65.72
Enterprise Value (mil) 2,500.32
Market risk premium 4.60%
Cost of Equity 12.56%
Cost of Debt 6.12%
WACC 7.06%