The Discounted Cash Flow (DCF) valuation of Bristow Group Inc (VTOL) is 48.95 USD. With the latest stock price at 34.43 USD, the upside of Bristow Group Inc based on DCF is 42.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.7% | 8.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 31.53 - 89.48 | 48.95 |
| Upside | -8.4% - 159.9% | 42.2% |