VTOL - NYSE
Bristow Group Inc.
$41.92
+1.8%Bristow Group Inc. provides aviation services to integrated, national, and independent offshore energy companies in the United States. It also offers commercial search and rescue services; and other helicopter and fixed wing transportation services. As of March 31, 2022, the company had a fleet of 229 aircrafts, of which 213 were helicopters. It also has operations in Australia, Brazil, Canada, Chile, the Dutch Caribbean, Guyana, India, Mexico, the Netherlands, Nigeria, Norway, Spain, Suriname, Trinidad, and the United Kingdom. The company was founded 1948 and is headquartered in Houston, Texas.
At a Glance
Live SnapshotBristow Group Inc. Fair Value Envelope
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
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 | $396.3M | $792.7M | $1.6B | $3.2B | $6.3B | $12.7B | $25.4B | $50.7B | $101.5B | $202.9B |
| Maintenance CapEx | -$56.8M | -$113.6M | -$227.2M | -$454.5M | -$908.9M | -$1.8B | -$3.6B | -$7.3B | -$14.5B | -$29.1B |
| Owner Earnings | $339.5M | $679.1M | $1.4B | $2.7B | $5.4B | $10.9B | $21.7B | $43.5B | $86.9B | $173.8B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $314.4M | $582.2M | $1.1B | $2.0B | $3.7B | $6.8B | $12.7B | $23.5B | $43.5B | $80.5B |
Related Guides
Continue your VTOL research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.