A meaningful DCF fair value isn't available for Air Global PLC Ordinary Shares (AIIR) — its free-cash-flow and net-debt profile makes a standard discounted-cash-flow model unreliable (common for loss-makers and high-net-debt or recently-public companies), and no analyst DCF is published. Explore your own assumptions with the editable model below.
What would today's price require?
$7.69 is justified only if free cash flow grows about -2.2% a year (fading to 2.5% long-run) at a 7.5% required return.
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$7.69
Market-Implied Growth
-2.2%/yr
Base-Case Model Value
N/A
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for AIIR (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $90.1M · 0.16B shares · net debt $268.1M
Estimated Fair Value
$11.15
+45.0% vs $7.69
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $7.69; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $14.97 | $17.04 | $19.80 | $23.66 | $29.46 |
| 6.5% | $11.59 | $12.84 | $14.39 | $16.39 | $19.05 |
| 7.5% | $9.35 | $10.17 | $11.15 | $12.35 | $13.84 |
| 8.5% | $7.74 | $8.32 | $8.99 | $9.78 | $10.72 |
| 9.5% | $6.54 | $6.96 | $7.44 | $8.00 | $8.64 |
