ATSG
Air Transport Services Group Inc
Price:  
22.48 
USD
Volume:  
4,657,877.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ATSG Intrinsic Value

22.50 %
Upside

What is the intrinsic value of ATSG?

As of 2025-05-12, the Intrinsic Value of Air Transport Services Group Inc (ATSG) is 27.53 USD. This ATSG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.48 USD, the upside of Air Transport Services Group Inc is 22.50%.

The range of the Intrinsic Value is 11.86 - 72.99 USD

Is ATSG undervalued or overvalued?

Based on its market price of 22.48 USD and our intrinsic valuation, Air Transport Services Group Inc (ATSG) is undervalued by 22.50%.

22.48 USD
Stock Price
27.53 USD
Intrinsic Value
Intrinsic Value Details

ATSG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.86 - 72.99 27.53 22.5%
DCF (Growth 10y) 33.60 - 134.08 59.49 164.6%
DCF (EBITDA 5y) 41.21 - 74.70 56.74 152.4%
DCF (EBITDA 10y) 55.14 - 104.82 77.16 243.3%
Fair Value 10.41 - 10.41 10.41 -53.70%
P/E 8.34 - 18.58 13.22 -41.2%
EV/EBITDA 22.27 - 94.87 49.64 120.8%
EPV 34.13 - 63.82 48.98 117.9%
DDM - Stable 2.95 - 6.98 4.97 -77.9%
DDM - Multi 19.50 - 36.65 25.55 13.6%

ATSG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,481.21
Beta 0.94
Outstanding shares (mil) 65.89
Enterprise Value (mil) 2,969.38
Market risk premium 4.60%
Cost of Equity 9.62%
Cost of Debt 6.55%
WACC 7.04%