Sky Harbour Group

Tier 1 Demand And Vertical Integration Will Advance Aviation Infrastructure

AnalystConsensusTarget

Not Invested

Consensus Narrative from 6 Analysts

Published

28 May 25

Updated

15 Aug 25

AnalystConsensusTarget's Fair Value

US$17.25

40.5% undervalued

15 Aug

US$10.27

-0.2%

-0.9%

Author's Valuation

US$17.3

40.5% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

US$17.3

40.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

39.50%

Infrastructure revenue growth rate

0.28%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.84%

Calculation

US$21.48m

Earnings '28

77.12x

PE Ratio '28

US$1.66b

Market Cap '28

US$1.66b

Market Cap '28

74.43m

No. shares '28

US$22.26

Share Price '28

US$22.26 Share Price '28

Discounted to 2025 @ 8.87% p.a.

US$17.25

Fair Value '25