EN DE

AIR Global PLC (AIIR) Fair Value & Analysis

Consumer Defensive · US · Market cap $1.1B

AG AIR Global PLC logo AIR Global PLC AIIR · US
Price$6.20
Fair Value$5.30
Upside-14.5%
Quality68/100
Watch AIR Global PLC for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.0% net margin
High debt · generates free cash flow
Trails peers (1/12)
Wide moat 67/100
Evidence: Medium Range $3.16 – $7.30 Share as image

Fair value as of: Jul 14, 2026

From 24 valuation models · updated 27 days ago

Share price −9.0% over the past month.

A solid business, but screening 15% overvalued on our models.

What matters now

  • Solid but not exceptional quality (68/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($3.16 to $7.30) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 months)

$15.00 $5.63 Fair Value $5.30 Apr 2026 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Jul 14, 2026.

How to read this chart

4‑month range $5.63 – $15.00 · fair‑value band $3.16 – $7.30 · the $6.20 price screens above the $5.30 fair value. As of Jul 14, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

AIR Global PLC (AIIR) currently trades at $6.20, while our model-based Fair Value estimate is $5.30, implying the stock looks roughly 14.5% overvalued today. The Quality Score stands at 68/100 (solid quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Net debt stands at $281M. The stock trades on a trailing P/E of 23.5. Fundamentals as of Jul 14, 2026

Our scenario range runs from $3.16 (bear case) to $7.30 (bull case); at $6.20, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 59% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 4% fair-value upside, at -15%, AIIR screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $3.72 $5.57 $7.84 80
Residual Income $1.64 $2.19 $7.91 76
Rev-Margin DCF $3.05 $5.35 $7.95 74
All 24 models by family
DCF Models
FCF DCF $3.67 $5.77 $8.48 38
Owner Earnings $0.8600 $1.82 $3.06 31
5Y Revenue Exit $3.05 $5.30 $8.09 39
5Y EBITDA Exit $3.89 $6.83 $10.18 41
5Y P/E Exit $2.89 $5.02 $7.17 38
10Y Revenue Exit $3.14 $5.12 $7.62 36
10Y EBITDA Exit $3.74 $6.08 $9.05 37
10Y P/E Exit $3.16 $4.94 $6.99 35
Earnings-Based
Graham-Dodd $1.98 $5.59 $7.35 54
Lynch FV $1.13 $1.62 $2.10 50
PEG = 1.0 $1.13 $1.62 $2.10 46
EPV $2.25 $2.76 $3.18 59
Multiples
P/E Multiple $4.38 $5.84 $7.30 63
P/S Multiple $3.72 $4.96 $6.20 58
P/B Multiple $2.94 $3.92 $4.90 55
EV/EBIT $5.51 $7.85 $10.18 53
EV/EBITDA $4.79 $6.88 $8.97 54
EV/Revenue $2.88 $4.75 $6.61 43
Asset-Based
NCAV (Graham) $0.6500 $0.8700 $1.31 50
Growth DCF
Growth DCF $3.72 $5.57 $7.84 80
Rev-Margin DCF $3.05 $5.35 $7.95 74
Economic Profit
Residual Income $1.64 $2.19 $7.91 76
ROIC Compounder $2.38 $3.16 $4.01 72
Growth Earnings
Growth-Adj P/E $3.52 $5.02 $6.53 68

Widest divergence: Growth DCF ($5.35) versus Asset-Based ($0.8700). Highest evidence: Growth DCF (80).

Key figures & financial health

Free cash flow $90.1M FY2025
P/E ratio 23.5
EPS (TTM) $0.2900
Net debt $281M FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 68/100

Of which business quality 65 · Market factors (momentum, volatility) 0

Profitability 54
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 90
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 75
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

AIR Global PLC manufactures and sells hookah and inhalation products. It sells its products through a B2B e-commerce platform. The company was formerly known as AIR Holdings Limited and changed its name to AIR Global PLC in April 2026. The company was founded in 1999 and is based in Dubai, United Arab Emirates.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2023 – FY2025 · reported fiscal years

AIR Global PLC reported revenue of $400M in FY2025 versus $364M in FY2023, a compound +4.8%/yr. Reported net income was $46.8M in FY2025, compounding −6.7%/yr from FY2023.

Growth Quality 71/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$400M
Latest YoY
+6.1%
Revenue +4.8%/yr
FY23 $364M
FY24 $377M
FY25 $400M
Net income −6.7%/yr
FY23 $53.7M
FY24 $34.1M
FY25 $46.8M

AIIR screens 15% overvalued. Compare with Philip Morris International Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "AIR Global PLC Fair Value". https://www.fairvalue-calculator.com/stock/AIIR

Peer Group

Tobacco · 34 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 68 · Top 25%
Fair Value upside −15% · Below median
Return on assets 0% · Bottom 25%
Net margin (TTM) 0% · Bottom 25%
Operating margin (TTM) 0% · Bottom 25%
Revenue growth 0% · Below median
Debt / equity 1.71× · Higher than 75% of peers

Valuation Multiples vs Tobacco median · lower = cheaper

P/E (TTM) 23.5× · Pricier than 75% of peers
P/B 5.22× · Pricier than 75% of peers
P/FCF 12.1× · Pricier than median
EV/EBITDA 12.9× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 14 · sector 35
FUTURE 0 · sector 17
PAST 0 · sector 44
HEALTH 15 · sector 99
DIVIDEND 0 · sector 74

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Tobacco

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Tobacco stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
Philip Morris International Inc PM $188.93 $103.71 -45%
British American Tobacco p.l.c. BTI $60.02 $61.14 +2%
Altria Group MO $68.44 $81.81 +20%
ITC Limited ITC ₹281.75 ₹282.04 +0%
KT&G Corporation 033780 179,900 KRW 119,073 KRW -34%
PT Hanjaya Mandala Sampoerna Tbk, HMSP 695.00 IDR 1,193 IDR +72%
Godfrey Phillips India Limited GODFRYPHLP ₹2,337 ₹1,194 -49%
PT Gudang Garam Tbk, GGRM 16,375 IDR 16,988 IDR +4%
TABAK TABAK 18,480 CZK 23,215 CZK +26%
China Tobacco International (HK) Company 6055 HK$23.00 HK$24.09 +5%

Compare AIR Global PLC with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is AIR Global PLC (AIIR) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of $5.30 versus a price of $6.20, about −15% (overvalued).
What is the fair value of AIIR?
Our model-based fair value for AIR Global PLC is $5.30 (as of Jul 14, 2026), built from audited fundamentals. The current price is $6.20.
What is the quality score of AIIR?
AIR Global PLC has a Quality Score of 68/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the net profit margin of AIIR?
The net profit margin of AIR Global PLC is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track AIR Global PLC and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.