As of 2025-07-19, the Intrinsic Value of Saker Aviation Services Inc (SKAS) is 58.36 USD. This SKAS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.84 USD, the upside of Saker Aviation Services Inc is 644.40%.
The range of the Intrinsic Value is 50.51 - 69.92 USD
Based on its market price of 7.84 USD and our intrinsic valuation, Saker Aviation Services Inc (SKAS) is undervalued by 644.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 50.51 - 69.92 | 58.36 | 644.4% |
| DCF (Growth 10y) | 58.40 - 79.31 | 66.90 | 753.3% |
| DCF (EBITDA 5y) | 29.00 - 36.00 | 32.15 | 310.1% |
| DCF (EBITDA 10y) | 39.53 - 47.72 | 43.20 | 451.1% |
| Fair Value | 17.53 - 17.53 | 17.53 | 123.65% |
| P/E | 18.42 - 50.75 | 33.34 | 325.2% |
| EV/EBITDA | 16.78 - 36.61 | 23.70 | 202.3% |
| EPV | 24.08 - 28.22 | 26.15 | 233.5% |
| DDM - Stable | 9.44 - 19.20 | 14.32 | 82.7% |
| DDM - Multi | 24.15 - 39.42 | 30.05 | 283.3% |
| Market Cap (mil) | 7.84 |
| Beta | 0.65 |
| Outstanding shares (mil) | 1.00 |
| Enterprise Value (mil) | 2.76 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.09% |
| Cost of Debt | 5.00% |
| WACC | 6.43% |