Bristow Group Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-33.1% vs price
Base Case (Median)
3.9% vs price
Bull Case (75th pct.)
74.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-23.29 | -150.5% | High (40%) |
| PE Comparable | $42.61 | -7.7% | Medium (25%) |
| Growth Trajectory DCF | $190.29 | 312.3% | Medium (20%) |
| Graham Number | $53.33 | 15.6% | Medium (40%) |
| EV/EBITDA | $89.86 | 94.7% | Medium (20%) |
| Earnings Power Value | $26.97 | -41.5% | Medium (50%) |
Based on 6 out of 8 methods, VTOL appears fairly valued at the current price of $46.15. The base case fair value of $47.97 implies 3.9% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.