Bristow Group Inc. (VTOL)
Current price: $42.30
These defaults work well for most companies. Only adjust them if you have a specific view on this business's risk profile or long-term growth prospects.
Graham Number
√(22.5 × EPS × Book Value per Share)
$59.42
+40% upside
Earnings Power Value
Normalized after-tax earnings ÷ required return (zero-growth)
$25.69
39% downside
DCF Fair Value
Projected free cash flow discounted to present value + terminal value
$163.29
+286% upside
Free cash flow has been highly variable — this estimate carries more uncertainty than usual.
P/E Fair Value
Earnings per share × target P/E multiple
$64.80
+53% upside
Valuation estimates are models, not investment advice. They are highly sensitive to the assumptions chosen and carry significant uncertainty. Past fundamentals do not guarantee future performance.