Air T, Inc.

Air T, Inc.

AIRTยทNASDAQ

$21.50

-4.4%
IndustrialsIntegrated Freight & Logistics

Air T, Inc., through its subsidiaries, provides overnight air cargo, ground equipment sale, and commercial jet engines and parts, and printing equipment and maintenance services in the United States and internationally. The company's Overnight Air Cargo segment offers air express delivery services. As of March 31, 2022, this segment had 72 aircraft under the dry-lease agreements with FedEx. Its Ground Equipment Sales segment manufactures, sells, and services aircraft deicers, scissor-type lifts, military and civilian decontamination units, flight-line tow tractors, glycol recovery vehicles, and other specialized equipment. This segment sells its products to passenger and cargo airlines, ground handling companies, the United States Air Force, airports, and industrial customers. Its Commercial Aircraft, Engines and Parts segment offers commercial aircraft trading, leasing, and parts solutions; commercial aircraft storage, storage maintenance, and aircraft disassembly/part-out services; commercial aircraft parts sales, exchanges, procurement services, consignment programs, and overhaul and repair services; and aircraft instrumentation, avionics, and a range of electrical accessories for civilian, military transport, regional/commuter and business/commercial jet, and turboprop aircraft. This segment also provides composite aircraft structures, and repair and support services. Air T, Inc. was incorporated in 1980 and is based in Denver, North Carolina.

At a Glance

Live Snapshot
Market Cap$58.11M
EPS-2.2300
P/E Ratio-9.64
Earnings Date02/13/2026
Air T, Inc.

Air T, Inc. Fair Value Envelope

AIRT ยท NASDAQ

Our analysis suggests that AIRT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $21.5, this represents a potential HIDDEN relative to our calculated worth for Air T, Inc..

Intrinsic Value
Current Price: $21.5

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$17.7M
+ Cash & Equivalents$5.9M
Firm Value$23.6M
- Debt$129.1M
Equity Value-$105.5M
/ Shares Outstanding2,702,639B
DCF Value-$39
OVERVALUED BY 282%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$11.7M
$5.9M
$2.9M
$1.5M
$734.3K
$367.1K
$183.6K
$91.8K
$45.9K
$22.9K
Maintenance CapEx
-$1.6M
-$784.0K
-$392.0K
-$196.0K
-$98.0K
-$49.0K
-$24.5K
-$12.2K
-$6.1K
-$3.1K
Owner Earnings
$10.2M
$5.1M
$2.5M
$1.3M
$636.3K
$318.1K
$159.1K
$79.5K
$39.8K
$19.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$9.4M
$4.4M
$2.0M
$935.3K
$433.0K
$200.5K
$92.8K
$43.0K
$19.9K
$9.2K
Terminal Value represents 0.9% of Enterprise Value