REPUBLIC AIRWAYS HOLDINGS INC. (RJET)
Air Transportation, Scheduled · Industrials · $843M
Intrinsic Value (Consensus)
$30.19
Current Price
$18.48
Margin of Safety
+63.4%
63.4% Below Intrinsic Value
Value: $30
Price: $18
Valuation Model Estimates
Current Price: $18.48
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$35.01
Earnings Power Value
$18.16
Relative Value (P/E)
$37.40
Dividend Discount Model
Not applicable
—
Consensus Value
$30.19
Model Assumptions
Discount Rate
10.3%
Growth Rate
15.4%
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
65
Profitability
15/25
Strength
9/25
Valuation
22/25
Growth
19/25
Financial Health Signals
Negative free cash flow — company is burning cash
Strong earnings growth (15% YoY)
Key Financials
- EPS (TTM)
- $1.87
- EPS (Forward)
- $2.16
- Book Value
- $29.13
- P/E Ratio
- 20.0
- Forward P/E
- 17.3
- PEG Ratio
- —
- ROE
- 5.7%
- Debt/Equity
- 77%
- Revenue Growth
- 15.5%
- Earnings Growth
- 15.4%
- Dividend Yield
- N/A
- Beta
- 1.00
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: 2026-06-16
Source: Yahoo Finance