As of 2024-12-13, the Intrinsic Value of Mesa Air Group Inc (MESA) is
48.78 USD. This MESA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 1.06 USD, the upside of Mesa Air Group Inc is
4,501.90%.
The range of the Intrinsic Value is 21.50 - 342.87 USD
48.78 USD
Intrinsic Value
MESA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(9.19) - (4.49) |
(8.79) |
-929.6% |
| DCF (Growth 10y) |
21.50 - 342.87 |
48.78 |
4501.9% |
| DCF (EBITDA 5y) |
(4.30) - (2.73) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
4.78 - 9.62 |
8.10 |
664.6% |
| Fair Value |
-11.43 - -11.43 |
-11.43 |
-1,178.40% |
| P/E |
(23.73) - (31.05) |
(30.86) |
-3011.7% |
| EV/EBITDA |
(4.24) - (2.25) |
(2.96) |
-379.3% |
| EPV |
17.01 - 28.07 |
22.54 |
2026.5% |
| DDM - Stable |
(19.46) - (69.71) |
(44.59) |
-4306.4% |
| DDM - Multi |
(11.35) - (33.56) |
(17.18) |
-1721.1% |
MESA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
43.79 |
| Beta |
0.26 |
| Outstanding shares (mil) |
41.31 |
| Enterprise Value (mil) |
388.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.94% |
| Cost of Debt |
5.95% |
| WACC |
4.83% |