FTAI Aviation Ltd.

FTAI Aviation Ltd.

FTAIยทNASDAQ

$247.01

+0.47%
IndustrialsRental & Leasing Services

FTAI Aviation Ltd. owns and acquires aviation and offshore energy equipment for the transportation of goods and people worldwide. It operates through two segments, Aviation Leasing and Aerospace Products. The Aviation Leasing segment owns and manages aviation assets, including aircraft and aircraft engines, which it leases and sells to customers. As of December 31, 2023, this segment owned and managed 363 aviation assets consisting of 96 commercial aircraft and 267 engines, including eight aircraft and seventeen engines that were located in Russia. The Aerospace Products segment develops, manufactures, repairs, and sells aircraft engines and aftermarket components for aircraft engines. The company was founded in 2011 and is headquartered in New York, New York.

At a Glance

Live Snapshot
Market Cap$25.34B
EPS4.6600
P/E Ratio53.01
Earnings Date07/28/2026
FTAI Aviation Ltd.

FTAI Aviation Ltd. Fair Value Envelope

FTAI ยท NASDAQ

Our analysis suggests that FTAI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $247.01, this represents a potential HIDDEN relative to our calculated worth for FTAI Aviation Ltd..

Intrinsic Value
Current Price: $247.01

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-$9.0B
+ Cash & Equivalents$300.5M
Firm Value-$8.7B
- Debt$3.4B
Equity Value-$12.2B
/ Shares Outstanding102,572,925B
DCF Value-$119
OVERVALUED BY 148%

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
-$375.8M
-$454.4M
-$549.5M
-$664.5M
-$803.5M
-$971.6M
-$1.2B
-$1.4B
-$1.7B
-$2.1B
Maintenance CapEx
-$182.0M
-$220.1M
-$266.1M
-$321.8M
-$389.1M
-$470.5M
-$569.0M
-$688.0M
-$832.0M
-$1.0B
Owner Earnings
-$557.7M
-$674.4M
-$815.6M
-$986.2M
-$1.2B
-$1.4B
-$1.7B
-$2.1B
-$2.6B
-$3.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$516.4M
-$578.2M
-$647.4M
-$724.9M
-$811.7M
-$908.8M
-$1.0B
-$1.1B
-$1.3B
-$1.4B
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.