AerCap Holdings N.V. (AER)
Rental & Leasing Services · Industrials · $24.7B
Intrinsic Value (Consensus)
$353.60
Current Price
$147.89
Margin of Safety
+139.1%
139.1% Below Intrinsic Value
Value: $354
Price: $148
Valuation Model Estimates
Current Price: $147.89
DCF (Discounted Cash Flow)
$375.89
Graham Number
Not applicable
—
Earnings Power Value
$228.76
Relative Value (P/E)
$456.15
Dividend Discount Model
Not applicable
—
Consensus Value
$353.60
Model Assumptions
Discount Rate
0.0%
Growth Rate
8.1%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
43
Profitability
10/25
Strength
11/25
Valuation
15/25
Growth
7/25
Financial Health Signals
Solid dividend yield (134.0%)
Key Financials
- EPS (TTM)
- $22.81
- EPS (Forward)
- $24.64
- Book Value
- —
- P/E Ratio
- —
- Forward P/E
- —
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 8.1%
- Dividend Yield
- 134.0%
- Beta
- 0.94
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-25
Source: Yahoo Finance