Bristow Group Inc. (VTOL)
Air Transportation, Nonscheduled · Industrials · $1.3B
Intrinsic Value (Consensus)
$57.25
Current Price
$43.14
Margin of Safety
+32.7%
32.7% Below Intrinsic Value
Value: $57
Price: $43
Valuation Model Estimates
Current Price: $43.14
DCF (Discounted Cash Flow)
$303.88
Graham Number
$58.98
Earnings Power Value
$41.94
Relative Value (P/E)
$86.40
Dividend Discount Model
$41.67
Consensus Value
$57.25
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
A
81
Profitability
18/25
Strength
19/25
Valuation
22/25
Growth
22/25
Financial Health Signals
Strong earnings growth (20% YoY)
High free cash flow yield (15.0%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $4.32
- EPS (Forward)
- $5.18
- Book Value
- $35.79
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 12.2%
- Debt/Equity
- 63%
- Revenue Growth
- 40.9%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.1%
- 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