SPR
Spirit AeroSystems Holdings Inc
Price:  
29.38 
USD
Volume:  
1,221,518.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPR Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Spirit AeroSystems Holdings Inc (SPR) is 6.88 USD. This SPR valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 29.38 USD, the upside of Spirit AeroSystems Holdings Inc is %.

The range of the Intrinsic Value is 3.08 - 11.36 USD

29.38 USD
Stock Price
6.88 USD
Intrinsic Value
Intrinsic Value Details

SPR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (29.09) - (20.26) (26.48) -190.1%
DCF (Growth 10y) (16.80) - 8.75 (9.20) -131.3%
DCF (EBITDA 5y) 3.08 - 11.36 6.88 -76.6%
DCF (EBITDA 10y) 10.95 - 27.54 18.41 -37.3%
Fair Value -40.83 - -40.83 -40.83 -238.97%
P/E (247.09) - (224.23) (240.68) -919.2%
EV/EBITDA (70.59) - (73.54) (70.89) -341.3%
EPV (43.33) - (47.69) (45.51) -254.9%
DDM - Stable (43.52) - (128.27) (85.89) -392.4%
DDM - Multi (6.82) - (16.49) (9.73) -133.1%

SPR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,424.24
Beta 1.47
Outstanding shares (mil) 116.55
Enterprise Value (mil) 7,144.44
Market risk premium 4.60%
Cost of Equity 12.43%
Cost of Debt 6.40%
WACC 8.93%