A Turnaround Taking Flight on Commercial Recovery and Operational Execution

FrugalBull

Not Invested

Community Contributor

Published

26 Feb 25

FrugalBull's Fair Value

US$206.79

3.2% undervalued

26 Feb

US$200.08

34.0%

-8.1%

34.0%

-8.1%

You can edit this narrative until May 14 2:38 AM. Then, changes will post as Updates.

Author's Valuation

US$206.793.2% undervalued

FrugalBull's Fair Value

Narrative

Updates0

FrugalBull'sFair Value

US$206.79

3.2% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

10.94%

Aerospace & Defense revenue growth rate

0.43%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.51%

Calculation

US$10.12b

Earnings '28

25.00x

PE Ratio '28

US$252.91b

Market Cap '28

US$252.91b

Market Cap '28

918.87m

No. shares '28

US$275.24

Share Price '28

US$275.24 Share Price '28

Discounted to 2025 @ 10.00% p.a.

US$206.79

Fair Value '25