As of 2024-07-27, the Intrinsic Value of Air Transport Services Group Inc (ATSG) is
20.69 USD. This ATSG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 16.25 USD, the upside of Air Transport Services Group Inc is
%.
The range of the Intrinsic Value is 0.60 - 226.54 USD
20.69 USD
Intrinsic Value
ATSG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.60 - 226.54 |
20.69 |
27.3% |
| DCF (Growth 10y) |
(0.10) - 194.84 |
17.41 |
7.2% |
| DCF (EBITDA 5y) |
41.03 - 83.99 |
59.52 |
266.3% |
| DCF (EBITDA 10y) |
36.62 - 88.56 |
58.10 |
257.5% |
| Fair Value |
18.57 - 18.57 |
18.57 |
14.25% |
| P/E |
16.14 - 21.51 |
17.41 |
7.2% |
| EV/EBITDA |
24.89 - 66.04 |
44.44 |
173.4% |
| EPV |
32.47 - 73.42 |
52.94 |
225.8% |
| DDM - Stable |
5.96 - 20.79 |
13.37 |
-17.7% |
| DDM - Multi |
8.36 - 23.53 |
12.44 |
-23.4% |
ATSG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,067.95 |
| Beta |
0.66 |
| Outstanding shares (mil) |
65.72 |
| Enterprise Value (mil) |
2,762.54 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.97% |
| Cost of Debt |
6.12% |
| WACC |
6.17% |