AerCap Holdings N.V
AerCap Holdings N.V (NYSE:AER)
AER Intrinsic Value
Intrinsic value based on company cash flows
The intrinsic value of one AER stock under the base scenario is 116.65 USD. Compared to the current market price of 64.48 USD, the company's shares are unvervalued by 81%.
Intrinsic Value Calculation
Value Per Share
AER Intrinsic Value Calculation
Going from the DCF Value to the intrinsic value of one AER share.
Equity Waterfall Chart
Advanced Valuation Analysis
DCF Model Inputs Chart
DCF Value Decomposition
Present Values of Cash Flows
See how each cash flow contributes to DCF Value. Find out what part of the total value is the Terminal Value.
Intrinsic Value Sensitivity Analysis
Analyze the possible values of the intrinsic value of the stock under various combinations of variables, such as Revenue Growth, Operating Margin, and Discount Rate.