Aircastle LTD (AYR)
Services-Equipment Rental & Leasing, NEC · Technology · $735,008
Intrinsic Value (Consensus)
$73.94
Current Price
$41.20
Margin of Safety
+79.5%
79.5% Below Intrinsic Value
Value: $74
Price: $41
Valuation Model Estimates
Current Price: $41.20
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$2632.64
Earnings Power Value
$20.00
Relative Value (P/E)
$41.20
Dividend Discount Model
$106.67
Consensus Value
$73.94
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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
B
71
Profitability
15/25
Strength
15/25
Valuation
22/25
Growth
19/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 197%
Strong earnings growth (20% YoY)
High free cash flow yield (55862.7%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $2.06
- EPS (Forward)
- $2.47
- Book Value
- $149532.01
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 7.3%
- Debt/Equity
- 197%
- Revenue Growth
- 18.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.8%
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-12
Source: Yahoo Finance