As of 2025-05-15, the Intrinsic Value of Spirit AeroSystems Holdings Inc (SPR) is (194.90) USD. This SPR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.11 USD, the upside of Spirit AeroSystems Holdings Inc is -625.2%.

The range of the Intrinsic Value is (306.02) - (152.72) USD.

Is SPR undervalued or overvalued?

Based on its market price of 37.11 USD and our intrinsic valuation, Spirit AeroSystems Holdings Inc (SPR) is overvalued by 625.2%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

37.11 USD

Stock Price

(194.90) USD

Intrinsic Value

Intrinsic Value Details

SPR Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(306.02) - (152.72)	(194.90)	-625.2%
Peter Lynch Fair Value	-91.03 - -91.03	-91.03	-345.31%
P/E Multiples	(598.27) - (492.67)	(541.65)	-1559.6%
EV/EBITDA Multiples	(241.20) - (272.83)	(260.05)	-800.7%

SPR Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Howmet Aerospace Inc	80.37 - 284.58	125.36	-21.4%
Teledyne Technologies Inc	360.47 - 926.54	521.94	6.3%
Curtiss-Wright Corp	244.33 - 656.06	355.39	-11.6%
BWX Technologies Inc	68.38 - 169.58	98.50	-8.1%
Aerojet Rocketdyne Holdings Inc	25.07 - 51.77	33.47	-42.3%
Hexcel Corp	46.8 - 107.06	65.65	22.0%
Maxar Technologies Inc	(12.28) - 69.37	0.26	-99.5%
Triumph Group Inc	11.31 - 43.57	20.29	-21.0%
Ducommun Inc	53.68 - 156.31	81.73	23.4%

SPR Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	4,354
Beta	0.95
Outstanding shares (mil)	117
Enterprise Value (mil)	8,496

Market risk premium	5.1%
Cost of Equity	9.1%
Cost of Debt	6.8%
WACC	7.8%