REPUBLIC AIRWAYS HOLDINGS INC. (RJET)
Air Transportation, Scheduled · Industrials · $1.7B
Intrinsic Value (Consensus)
$30.19
Current Price
$37.40
Margin of Safety
-19.3%
19.3% Above Intrinsic Value
Value: $30
Price: $37
Valuation Model Estimates
Current Price: $37.40
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance