FTAI Aviation Ltd. (FTAI)
Services-Miscellaneous Equipment Rental & Leasing · Technology · $9.4B
Intrinsic Value (Consensus)
$51.67
Current Price
$92.00
Margin of Safety
-43.8%
43.8% Above Intrinsic Value
Value: $52
Price: $92
Valuation Model Estimates
Current Price: $92.00
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$18.36
Earnings Power Value
$44.66
Relative Value (P/E)
$92.00
Dividend Discount Model
$8.49
Consensus Value
$51.67
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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%.
Key Financials
- EPS (TTM)
- $4.60
- EPS (Forward)
- $4.83
- Book Value
- $3.26
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- -31.4%
- Debt/Equity
- 1032%
- Revenue Growth
- 44.5%
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance