Loading...

Archer Aviation Inc (NYSE:ACHR)

4.07 USD -0.34 USD ( -7.71% )
Watchlist Manager
Archer Aviation Inc
NYSE:ACHR
Watchlist

DCF Value

Estimated DCF Value of one ACHR stock under the base case scenario is 2.48 USD. Compared to the current market price of 4.07 USD, the stock is Overvalued by 39%.

Estimated DCF Value of one NYSE:ACHR stock is 2.48 USD. Compared to the current market price of 4.07 USD, the stock is Overvalued by 39% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
9.61%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
9.61%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs, such as future revenue, using Present Value Calculation block.

ACHR DCF Value
Base Case
2.48 USD
Overvaluation 39%
DCF Value
Price
A
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Archer Aviation Inc Competitors:
DCF Valuation
MRCY
Mercury Systems Inc
HEI
HEICO Corp
439
Kuangchi Science Ltd
SAABF
Saab AB
PTB
PTB Group Ltd
GD
General Dynamics Corp
MOG.A
Moog Inc
ESLT
Elbit Systems Ltd

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value -140.5M USD
+ Cash & Equivalents 747M USD
Firm Value 606M USD
- Debt 9.3M USD
Equity Value 597M USD
/ Shares Outstanding 241M
ACHR DCF Value 2.48 USD
Overvalued by 39%

To view the process of calculating the Present Value of Archer Aviation Inc' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Discounted Cash Flow Model
Present Value of Free Cash Flow

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of ACHR stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

ACHR Stock DCF Valuation FAQ

What is the DCF value of one ACHR stock?

Estimated DCF Value of one ACHR stock under the base case scenario is 2.48 USD. Compared to the current market price of 4.07 USD, the stock is Overvalued by 39%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock intrinsic values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Archer Aviation Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (-140.5M USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 2.48 USD per one ACHR share.