image
Bristow Group Inc. VTOL
Energy - Oil & Gas Equipment & Services - NYSE - US
Watchlist
$ 33.93
2.41 %
$ 976 M
Market Cap
8.5
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one VTOL stock under the worst case scenario is HIDDEN Compared to the current market price of 33.9 USD, Bristow Group Inc. is HIDDEN

VTOL Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one VTOL stock under the base case scenario is HIDDEN Compared to the current market price of 33.9 USD, Bristow Group Inc. is HIDDEN

VTOL Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one VTOL stock under the best case scenario is HIDDEN Compared to the current market price of 33.9 USD, Bristow Group Inc. is HIDDEN

VTOL Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart VTOL

image
1M --%
6M 2%
1Y 3%
3Y 23%
5Y 105%
All
$40.0$40.0$38.0$38.0$36.0$36.0$34.0$34.0$32.0$32.0$30.0$30.0$28.0$28.0$26.0$26.0$24.0$24.0Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25
FINANCIALS
1.42 B REVENUE
9.10%
Growth Rates
1Year 9.10%
3Years 6.10%
5Years 44.32%
7Years 29.53%
10Years 15.63%
133 M OPERATING INCOME
118.28%
Growth Rates
1Year 118.28%
3Years 112.17%
5Years 111.63%
7Years 16.84%
10Years 12.01%
94.9 M NET INCOME
1470.95%
Growth Rates
1Year 1470.95%
3Years 100.31%
5Years 95.29%
7Years 26.95%
10Years 18.74%
177 M OPERATING CASH FLOW
453.80%
Growth Rates
1Year 453.80%
3Years 12.73%
5Years 45.14%
7Years 36.50%
10Years 8.53%
-246 M INVESTING CASH FLOW
-419.78%
Growth Rates
1Year -419.78%
3Years -141.93%
5Years -43.38%
7Years -69.79%
10Years -10.11%
141 M FINANCING CASH FLOW
540.36%
Growth Rates
1Year 540.36%
3Years 61.63%
5Years 76.17%
7Years 32.40%
10Years 18.37%
351 M REVENUE
-0.85%
Growth Rates
1Year 9.10%
3Years 6.10%
5Years 44.32%
7Years 29.53%
10Years 15.63%
33.5 M OPERATING INCOME
5.48%
Growth Rates
1Year 118.28%
3Years 112.17%
5Years 111.63%
7Years 16.84%
10Years 12.01%
27.4 M NET INCOME
-13.81%
Growth Rates
1Year 1470.95%
3Years 100.31%
5Years 95.29%
7Years 26.95%
10Years 18.74%
-603 K OPERATING CASH FLOW
-1.18%
Growth Rates
1Year 453.80%
3Years 12.73%
5Years 45.14%
7Years 36.50%
10Years 8.53%
-52 M INVESTING CASH FLOW
33.74%
Growth Rates
1Year -419.78%
3Years -141.93%
5Years -43.38%
7Years -69.79%
10Years -10.11%
-1.7 M FINANCING CASH FLOW
-2.18%
Growth Rates
1Year 540.36%
3Years 61.63%
5Years 76.17%
7Years 32.40%
10Years 18.37%
Balance Sheet Bristow Group Inc.
image
Current Assets 619 M
Cash & Short-Term Investments 248 M
Receivables 212 M
Other Current Assets 160 M
Non-Current Assets 1.51 B
Long-Term Investments 22.4 M
PP&E 1.34 B
Other Non-Current Assets 143 M
11.65 %9.96 %7.55 %63.07 %6.72 %Total Assets$2.1b
Current Liabilities 326 M
Accounts Payable 83.5 M
Short-Term Debt 97 M
Other Current Liabilities 145 M
Non-Current Liabilities 908 M
Long-Term Debt 860 M
Other Non-Current Liabilities 48 M
6.76 %7.86 %11.79 %69.70 %3.89 %Total Liabilities$1.2b
EFFICIENCY
Earnings Waterfall Bristow Group Inc.
image
Revenue 1.42 B
Cost Of Revenue 532 M
Gross Profit 883 M
Operating Expenses 751 M
Operating Income 133 M
Other Expenses 37.7 M
Net Income 94.9 M
2b2b1b1b1b1b1b1b800m800m600m600m400m400m200m200m001b(532m)883m(751m)133m(38m)95mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
62.41% GROSS MARGIN
62.41%
Averages
1Year 62.41%
3Years 45.77%
5Years 34.40%
7Years 30.19%
10Years 30.94%
9.37% OPERATING MARGIN
9.37%
Averages
1Year 9.37%
3Years 5.95%
5Years 3.33%
7Years -0.09%
10Years -5.24%
6.70% NET MARGIN
6.70%
Averages
1Year 6.70%
3Years 2.55%
5Years 0.31%
7Years -4.18%
10Years -4.48%
10.63% ROE
10.63%
Averages
1Year 10.63%
3Years 4.03%
5Years 0.79%
7Years -5.88%
10Years -4.91%
4.46% ROA
4.46%
Averages
1Year 4.46%
3Years 1.70%
5Years 0.28%
7Years -1.71%
10Years -1.64%
6.50% ROIC
6.50%
Averages
1Year 6.50%
3Years 2.31%
5Years 0.62%
7Years -3.14%
10Years -2.48%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Bristow Group Inc.
image
100m100m50m50m00(50m)(50m)(100m)(100m)(150m)(150m)(200m)(200m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 94.9 M
Depreciation & Amortization 83.2 M
Capital Expenditures -255 M
Stock-Based Compensation 15.8 M
Change in Working Capital -702 K
Others 4.23 M
Free Cash Flow -78 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Bristow Group Inc.
image
VTOL has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 7
6. Ownership
Insider Ownership Bristow Group Inc.
image
Sold
0-3 MONTHS
1.58 M USD 2
3-6 MONTHS
2.58 M USD 3
6-9 MONTHS
5.91 M USD 3
9-12 MONTHS
3.07 M USD 2
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Joby Aviation: Dubai Liftoff Validates Industry Leadership Joby Aviation's successful piloted VTOL flights in Dubai, in high temperature, showcase its operational readiness when it launches in Dubai in early 2026. The successful flights also open up more opportunities for Joby in the Middle East, especially in Saudi Arabia, thanks to an MOU with Abdel Latif Jameel. Joby's more advanced certification progress and demonstrated VTOL capabilities suggest that its chances of being the first eVTOL to start commercial air taxi services are becoming increasingly higher. seekingalpha.com - 1 month ago
Kratos Expands U.S. Jet Engine Production Footprint with New Advanced Manufacturing Facility, Test Cells in Bristow, Oklahoma New 50,000-Square-Foot Facility, Located on 20 acres, is Expected to Expand to 100,000 Square Feet and House up to Five GEK Engine Production Lines globenewswire.com - 1 month ago
Vertical Aerospace, Bristow expand partnership to launch commercial air taxi services British electric-aircraft developer Vertical Aerospace said on Thursday it has expanded its partnership with helicopter ride operator Bristow Group as it aims to bring air taxi services into commercial operation. reuters.com - 1 month ago
Vertical and Bristow Partner to Deliver Full Service 'Ready-to-Fly' eVTOL Operations for VX4 Customers LONDON & HOUSTON--(BUSINESS WIRE)--Vertical Aerospace (Vertical) [NYSE: EVTL], a global aerospace and technology company pioneering electric aviation, and Bristow Group Inc. [NYSE: VTOL], the leading global provider of innovative and sustainable vertical flight solutions, today announced an expansion of their strategic partnership to bring advanced air mobility (AAM) into commercial operation. The companies will develop a scalable, capital-light eVTOL operations platform, designed to reduce bar. businesswire.com - 1 month ago
President Trump's Executive Order Highlights the Strategic Importance of VTOL Sector XTI Aerospace expects Trump Executive Order to accelerate VTOL development for commercial and military applications ENGLEWOOD, Colo. , June 10, 2025 /PRNewswire/ -- Commending President Trump's recent Executive Order aimed at accelerating domestic drone production and strengthening U.S. leadership in advanced air mobility, XTI Aerospace (NASDAQ: XTIA) is issuing the following statement reinforcing the critical role of vertical takeoff and landing (VTOL) technology to meet national security priorities and a rapidly evolving commercial market. prnewswire.com - 1 month ago
Bristow Group: Mediocre Quarter But Outlook Reaffirmed - Buy (Rating Downgrade) Leading helicopter services provider Bristow Group reported mediocre first quarter 2025 results, with GAAP profitability inflated by a large currency gain and disappointing cash generation. With Bristow's new SAR contracts still in ramp-up mode, the company's Offshore Energy Services ("OES") segment continued to contribute the vast majority of revenues and profits. While acknowledging increased risks from recent trade tension escalations and higher OPEC+ supply levels, management reiterated its outlook for 2025 and 2026. seekingalpha.com - 2 months ago
Bristow Advances Global Sustainability Efforts in Latest Report Rescued 470 people during 2,870 missions by UK Search and Rescue (SAR) team Signed letter of intent to take part in an international test arena for zero- and low-emission aviation in Norway Achieved ISO 14001 certification at Ireland operations Strengthened fleet with modernization efforts by securing agreement to purchase 10 Leonardo AW189 super-medium helicopters, with options for 10 more, supporting reduced CO₂ emissions and sustainable aviation fuel (SAF) usage HOUSTON , May 20, 2025 /PRNewswire/ -- Bristow Group Inc. (NYSE: VTOL), the leading global provider of innovative and sustainable vertical flight solutions, today released its 2024 Sustainability Report, reaffirming Bristow's commitment to responsible growth. "Our mission continues to prioritize safety, sustainability, and positive community impact," said Bristow President and CEO Chris Bradshaw. prnewswire.com - 2 months ago
Vertical Aerospace Announces 1,000-mile Hybrid-Electric VTOL Programme to Serve Defence, Logistics and Wider Commercial Markets LONDON & NEW YORK--(BUSINESS WIRE)--Vertical Aerospace (“Vertical”) (NYSE: EVTL) today announced it is developing a hybrid-electric vertical-take-off-and landing (VTOL) variant of its VX4 aircraft, expanding range and payload capabilities to unlock new market opportunities within the already sizable $1TR1 total addressable urban air mobility market. Vertical's hybrid-electric strategy builds on its all-electric VX4 and Flightpath 2030 strategy, enabling new potential applications in defence, lo. businesswire.com - 2 months ago
Bristow Group Inc. (VTOL) Q1 2025 Earnings Call Transcript Bristow Group Inc. (NYSE:VTOL ) Q1 2025 Earnings Call May 7, 2025 10:00 AM ET Company Participants Red Tilahun - Senior Manager, Investor Relations and Financial Reporting Chris Bradshaw - President and Chief Executive Officer Jennifer Whalen - Senior Vice President and Chief Financial Officer Conference Call Participants Josh Sullivan - The Benchmark Company Steve Silver - Argus Research Laura Li - Deutsche Bank Operator Good day, everyone, and welcome to Bristow Group reports First Quarter 2025 Earnings Call. Today's call is being recorded. seekingalpha.com - 2 months ago
Bristow Group Reports First Quarter 2025 Results; Affirms 2025 And 2026 Outlook Ranges HOUSTON , May 6, 2025 /PRNewswire/ --  First Quarter Highlights Total revenues of $350.5 million in Q1 2025 compared to $353.5 million in Q4 2024 Net income of $27.4 million, or $0.92 per diluted share, in Q1 2025 compared to net income of $31.8 million, or $1.07 per diluted share, in Q4 2024 Adjusted EBITDA (as defined herein)(1) for Q1 2025 was $57.7 million, consistent with Q4 2024 Affirms 2025 Adjusted EBITDA outlook range of $230 - $260 million and 2026 Adjusted EBITDA outlook range of $275 - $335 million Bristow Group Inc. (NYSE: VTOL) ("Bristow" or the "Company") today reported net income attributable to the Company of $27.4 million, or $0.92 per diluted share, for the quarter ended March 31, 2025 (the "Current Quarter") on total revenues of $350.5 million compared to net income attributable to the Company of $31.8 million, or $1.07 per diluted share, for the quarter ended December 31, 2024 (the "Preceding Quarter") on total revenues of $353.5 million. The following table provides select financial highlights for the periods reflected (in thousands, except per share amounts). prnewswire.com - 2 months ago
Bristow Group Announces First Quarter 2025 Earnings Call HOUSTON , April 29, 2025 /PRNewswire/ -- Bristow Group Inc. (NYSE: VTOL), the global leader in innovative and sustainable vertical flight solutions, today announced it will release its first quarter 2025 financial results after market close on Tuesday, May 6, 2025. In connection with the release, Bristow has scheduled a conference call for Wednesday, May 7, 2025, to begin at 10:00 a.m. prnewswire.com - 3 months ago
Sikorsky and Bristow Group Sign Long-Term Agreement Supporting World's Largest S-92® Helicopter Fleet Industry leaders look to the future with multi-year deal STRATFORD, Conn. and HOUSTON , April 24, 2025 /PRNewswire/ -- Sikorsky, a Lockheed Martin company (NYSE: LMT), and Bristow Group Inc. (NYSE: VTOL), the global leader in innovative and sustainable vertical flight solutions, today announced a long-term agreement to provide enhanced support for Bristow's S-92® helicopter fleet. prnewswire.com - 3 months ago
8. Profile Summary

Bristow Group Inc. VTOL

image
COUNTRY US
INDUSTRY Oil & Gas Equipment & Services
MARKET CAP $ 976 M
Dividend Yield 0.00%
Description 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.
Contact 3151 Briarpark Drive, Houston, TX, 77042 https://www.bristowgroup.com
IPO Date Jan. 22, 2013
Employees 3447
Officers Mr. Christopher S. Bradshaw President, Chief Executive Officer & Director Mr. David F. Stepanek Executive Vice President & Chief Transformation Officer Mr. Alan Corbett Chief Operating Officer of Government Services Ms. Donna L. Anderson CPA Vice President & Chief Accounting Officer Ms. Jennifer Dawn Whalen Senior Vice President & Chief Financial Officer Mr. Stuart Stavley Chief Operating Officer of Offshore Energy Services Ms. Elizabeth Matthews Senior Vice President, General Counsel, Head of Government Affairs & Corporate Secretary Mr. Adam Morgan Director of Global Communications Ms. Mary Wersebe Senior Vice President & Chief Administrative Officer Mr. Joe Pitzinger Vice President of Treasury & Corporate Development