As of 2025-04-28, the Intrinsic Value of Mesa Air Group Inc (MESA) is 46.23 USD. This MESA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1.15 USD, the upside of Mesa Air Group Inc is 3,919.70%.
The range of the Intrinsic Value is 20.07 - 340.26 USD
Based on its market price of 1.15 USD and our intrinsic valuation, Mesa Air Group Inc (MESA) is undervalued by 3,919.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (9.21) - (4.51) | (8.82) | -867.3% |
| DCF (Growth 10y) | 20.07 - 340.26 | 46.23 | 3919.7% |
| DCF (EBITDA 5y) | (5.06) - (3.98) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 3.16 - 6.77 | 5.18 | 350.6% |
| Fair Value | -11.43 - -11.43 | -11.43 | -1,093.52% |
| P/E | (16.18) - (19.24) | (17.08) | -1585.3% |
| EV/EBITDA | (4.00) - (2.08) | (3.52) | -406.2% |
| EPV | 16.50 - 27.26 | 21.88 | 1802.9% |
| DDM - Stable | (17.51) - (55.64) | (36.58) | -3280.6% |
| DDM - Multi | (10.07) - (26.35) | (14.74) | -1381.4% |
| Market Cap (mil) | 47.53 |
| Beta | 1.59 |
| Outstanding shares (mil) | 41.33 |
| Enterprise Value (mil) | 391.75 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.82% |
| Cost of Debt | 5.95% |
| WACC | 4.93% |