Is VTOL undervalued or overvalued?

As of 2025-03-20, the Intrinsic Value of Bristow Group Inc (VTOL) is 57.06 USD. This VTOL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.97 USD, the upside of Bristow Group Inc is 78.50%. This means that VTOL is undervalued by 78.50%.

The range of the Intrinsic Value is 38.18 - 100.26 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	38.18 - 100.26	57.06	78.5%
DCF (Growth 10y)	38.33 - 91.70	54.71	71.1%
DCF (EBITDA 5y)	36.35 - 52.00	47.52	48.6%
DCF (EBITDA 10y)	42.06 - 61.58	54.39	70.1%
Fair Value	82.78 - 82.78	82.78	158.92%
P/E	29.47 - 82.05	40.97	28.1%
EV/EBITDA	16.98 - 36.48	28.94	-9.5%
EPV	19.52 - 29.58	24.55	-23.2%
DDM - Stable	24.02 - 63.75	43.89	37.3%
DDM - Multi	23.46 - 49.94	32.09	0.4%