AAR Corp. (AIR)
Aerospace & Defense · Industrials · $5.1B
Intrinsic Value (Consensus)
$66.68
Current Price
$134.91
Margin of Safety
-50.6%
50.6% Above Intrinsic Value
Value: $67
Price: $135
Valuation Model Estimates
Current Price: $134.91
DCF (Discounted Cash Flow)
$101.63
Graham Number
$58.58
Earnings Power Value
$40.56
Relative Value (P/E)
$65.95
Dividend Discount Model
$2.41
Consensus Value
$66.68
Model Assumptions
Discount Rate
10.3%
Growth Rate
14.6%
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
C
51
Profitability
12/25
Strength
22/25
Valuation
7/25
Growth
10/25
Key Financials
- EPS (TTM)
- $4.51
- EPS (Forward)
- $5.17
- Book Value
- $33.84
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 1.0%
- Debt/Equity
- 60%
- Revenue Growth
- N/A
- Earnings Growth
- 14.6%
- Dividend Yield
- 1.1%
- Beta
- 1.14
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: 2026-06-21
Source: Yahoo Finance