As of 2025-08-07, the Intrinsic Value of FLY Leasing Ltd (FLY) is 14.53 USD. This FLY valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 17.03 USD, the upside of FLY Leasing Ltd is -14.70%.
The range of the Intrinsic Value is 1.44 - 32.34 USD
Based on its market price of 17.03 USD and our intrinsic valuation, FLY Leasing Ltd (FLY) is overvalued by 14.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (61.64) - (50.54) | (50.66) | -397.5% |
| DCF (Growth 10y) | (46.90) - 101.29 | (42.44) | -349.2% |
| DCF (EBITDA 5y) | 1.44 - 32.34 | 14.53 | -14.7% |
| DCF (EBITDA 10y) | (6.98) - 43.99 | 12.93 | -24.1% |
| Fair Value | 4.87 - 4.87 | 4.87 | -71.42% |
| P/E | (37.08) - (41.51) | (39.03) | -329.2% |
| EV/EBITDA | 15.36 - 56.09 | 23.80 | 39.8% |
| EPV | (47.59) - (30.68) | (39.14) | -329.8% |
| DDM - Stable | (31.24) - (202.91) | (117.07) | -787.5% |
| DDM - Multi | (12.79) - (70.92) | (22.34) | -231.2% |
| Market Cap (mil) | 519.09 |
| Beta | 1.48 |
| Outstanding shares (mil) | 30.48 |
| Enterprise Value (mil) | 2,302.93 |
| Market risk premium | 4.24% |
| Cost of Equity | 8.37% |
| Cost of Debt | 8.80% |
| WACC | 7.81% |