As of 2025-06-13, the Intrinsic Value of Fortress Transportation and Infrastructure Investors LLC (FTAI) is 207.53 USD. This FTAI valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 123.74 USD, the upside of Fortress Transportation and Infrastructure Investors LLC is 67.70%.
The range of the Intrinsic Value is 165.85 - 256.69 USD
Based on its market price of 123.74 USD and our intrinsic valuation, Fortress Transportation and Infrastructure Investors LLC (FTAI) is undervalued by 67.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (696.06) - (166.90) | (247.40) | -299.9% |
| DCF (Growth 10y) | (104.59) - (226.25) | (124.55) | -200.7% |
| DCF (EBITDA 5y) | 165.85 - 256.69 | 207.53 | 67.7% |
| DCF (EBITDA 10y) | 275.87 - 512.01 | 378.43 | 205.8% |
| Fair Value | 5.41 - 5.41 | 5.41 | -95.62% |
| P/E | 8.32 - 17.39 | 11.06 | -91.1% |
| EV/EBITDA | 6.40 - 58.65 | 31.69 | -74.4% |
| EPV | (34.10) - (33.90) | (34.00) | -127.5% |
| DDM - Stable | 14.19 - 85.09 | 49.64 | -59.9% |
| DDM - Multi | 58.56 - 251.38 | 92.73 | -25.1% |
| Market Cap (mil) | 12,690.77 |
| Beta | 1.16 |
| Outstanding shares (mil) | 102.56 |
| Enterprise Value (mil) | 16,221.16 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.24% |
| Cost of Debt | 14.05% |
| WACC | 8.26% |