First Time Loading...

Archer Aviation Inc

Watchlist Manager
Archer Aviation Inc
Price: 3.07 USD +0.33% Market Closed
Updated: May 31, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Mar 16, 2023.

Estimated DCF Value of one ACHR stock is 2.81 USD. Compared to the current market price of 3.07 USD, the stock is Overvalued by 8%.

Base Case
2.81 USD
Overvaluation 8%
DCF Value
Worst Case
Base Case
Best Case
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 2.81 USD
Archer Aviation Inc Competitors:
DCF Valuation
Bharat Dynamics Ltd
Howmet Aerospace Inc
BWX Technologies Inc
Norsk Titanium AS
Hindustan Aeronautics Ltd
Raytheon Technologies Corp
Ligeance Aerospace Technology Co Ltd
VirTra Inc

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Mar 16, 2023
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Archer Aviation Inc.
Model Settings
Operating Model
Firm Model: via FCFF
Discount Rate
Forecast Period
5 Years
Terminal Growth
Discount Rate
Terminal Growth
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

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

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value -217.9M USD
+ Cash & Equivalents 747M USD
Firm Value 529M USD
- Debt 9.3M USD
Equity Value 520M USD
/ Shares Outstanding 185M
ACHR DCF Value 2.81 USD
Overvalued by 8%

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

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

0 8.4M
Operating Income
0 931k
0 -999.3k

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one ACHR stock?

Estimated DCF Value of one ACHR stock is 2.81 USD. Compared to the current market price of 3.07 USD, the stock is Overvalued by 8%.

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 DCF 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 (-217.9M 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 2.81 USD per one ACHR share.