EN DE

AirTrip Corp (EOVBF) Fair Value & Analysis

Consumer Cyclical · US · Market cap $290M

AC AirTrip Corp logo AirTrip Corp EOVBF · US
Price$13.00
Fair Value$10.88
Upside-16.3%
Quality62/100
Watch AirTrip Corp for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 8.4% net margin
Low debt · generates free cash flow
Ranks above peers (7/9)
Moderate moat 55/100
Evidence: High Range $8.16 – $13.60 Share as image

Fair value as of: Jul 16, 2026

From 25 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from $12.30 to $10.88 (−11.5%) since Jun 24, 2026.

A solid business, but screening 16% overvalued on our models.

What matters now

  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from $8.16 (bear) to $13.60 (bull), base $10.88. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 62/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$13.00 $12.49 Fair Value $10.88 Apr 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range $12.49 – $13.00 · fair‑value band $8.16 – $13.60 · the $13.00 price screens above the $10.88 fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

AirTrip Corp (EOVBF) currently trades at $13.00, while our model-based Fair Value estimate is $10.88, implying the stock looks roughly 16.3% overvalued today. The Quality Score stands at 62/100 (solid quality), in the Consumer Cyclical 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: high).

Over the trailing twelve months, AirTrip Corp generated revenue of $32.7B at a net margin of 8.4%. Revenue grew 44.3% year over year. It earns a return on equity of 17.4%. The balance sheet holds a net cash position of $5.3B. Fundamentals as of Jul 16, 2026

Our scenario range runs from $8.16 (bear case) to $13.60 (bull case); at $13.00, 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 near its 52-week high and 7% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -16% fair-value upside, at -16%, EOVBF screens cheaper 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 Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $6.30 $8.59 $11.56 80
Residual Income $3.68 $3.96 $4.56 76
Rev-Margin DCF $8.24 $13.04 $19.67 74
All 25 models by family
DCF Models
FCF DCF $6.42 $8.69 $13.13 38
5Y Revenue Exit $8.24 $13.28 $20.49 39
5Y EBITDA Exit $9.59 $16.24 $25.06 41
5Y P/E Exit $8.88 $14.68 $21.70 38
10Y Revenue Exit $7.23 $11.38 $18.36 36
10Y EBITDA Exit $8.20 $13.29 $21.83 37
10Y P/E Exit $7.78 $12.28 $19.29 35
Earnings-Based
Graham-Dodd $3.36 $19.08 $26.52 54
Lynch FV $5.36 $7.66 $9.95 50
PEG = 1.0 $5.36 $7.66 $9.95 46
EPV $8.47 $9.13 $9.67 59
Dividend Discount
Gordon GGM $0.4318 $0.7232 $0.9387 70
DDM Multi-Stage $0.4318 $0.6860 $0.7781 61
Multiples
P/E Multiple $8.16 $10.88 $13.60 63
P/S Multiple $6.31 $8.41 $10.51 58
P/B Multiple $6.31 $8.41 $10.51 55
EV/EBIT $14.57 $18.45 $22.34 53
EV/EBITDA $12.34 $15.48 $18.62 54
EV/Revenue $9.48 $12.29 $15.10 43
Asset-Based
NCAV (Graham) $2.29 $3.07 $4.59 50
Growth DCF
Growth DCF $6.30 $8.59 $11.56 80
Rev-Margin DCF $8.24 $13.04 $19.67 74
Economic Profit
Residual Income $3.68 $3.96 $4.56 76
ROIC Compounder $9.07 $10.50 $12.11 72
Growth Earnings
Growth-Adj P/E $8.17 $11.67 $15.17 68

Widest divergence: DCF Models ($13.28) versus Dividend Discount ($0.6860). Highest evidence: Growth DCF (80).

Notify me when EOVBF reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $32.7B
Revenue growth (YoY) +44.3%
Net margin 8.4%
Return on equity 17.4%
Free cash flow $1.3B FY2024
Operating margin 13.2%
More key figures
EPS (TTM) $-4.07
EPS growth (YoY) +44.8%
Net cash $5.3B FY2024

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 62 · Market factors (momentum, volatility) 65

Profitability 56
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 55
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 50
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 67
Distance to the 52-week high (market factor)
Net Issuance 83
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

AirTrip Corp. engages in the online travel agency business in Japan. The company operates AirTrip, a website that allows users to compare and book domestic and international travel content, and offers domestic and international airline tickets and hotel products to other media outlets as travel content.

Full company description

AirTrip Corp. engages in the online travel agency business in Japan. The company operates AirTrip, a website that allows users to compare and book domestic and international travel content, and offers domestic and international airline tickets and hotel products to other media outlets as travel content. It also offers inbound travel agency services and Wi-Fi router rental services for tourists visiting Japan, as well as e-mail magazine distribution, live distribution, and web media services. In addition, the company provides Kanzashi Cloud, a comprehensive accommodation plan management tool, and Wakizashi Cloud, an automation tool for cancellation fee collection. Further, it engages in IT offshore development and investment businesses, as well as regional revitalization projects, including tourism and HR tech. Additionally, the company operates a matching platform for recruitment talent, engages in the car rental business, and provides education and training for engineers and career support. The company was formerly known as Evolable Asia Corp. and changed its name to AirTrip Corp. in January 2020. AirTrip Corp. was incorporated in 2007 and is based in Tokyo, Japan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

AirTrip Corp reported revenue of $28.1B in FY2025 versus $17.5B in FY2021, a compound +12.5%/yr. Reported net income was $1.8B in FY2025, compounding −6.9%/yr from FY2021.

Growth Quality 71/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$28.1B
Latest YoY
+5.8%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+27.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.8%
Avg. growth/yr (10Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+26.1%
Revenue +12.5%/yr
FY21 $17.5B
FY22 $13.6B
FY23 $23.4B
FY24 $26.6B
FY25 $28.1B
Net income −6.9%/yr
FY21 $2.4B
FY22 $1.7B
FY23 $1.3B
FY24 $2.0B
FY25 $1.8B

EOVBF screens 16% overvalued. Compare with Booking Holdings →

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). "AirTrip Corp Fair Value". https://www.fairvalue-calculator.com/stock/EOVBF

Peer Group

Travel Services · 90 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 62 · Top 25%
Fair Value upside −16% · Below median
Return on equity (TTM) 17% · Above median
Return on assets 8% · Top 25%
Net margin (TTM) 8% · Above median
Operating margin (TTM) 13% · Top 25%
Revenue growth 44% · Top 25%
Debt / equity 0.10× · Higher than median

Valuation Multiples vs Travel Services median · lower = cheaper

P/FCF 0.2× · Cheaper than 75% of peers

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 12 · sector 19
FUTURE 100 · sector 25
PAST 69 · sector 36
HEALTH 95 · sector 97
DIVIDEND 0 · sector 36

Values & ESG

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

None of the checked exposures detected

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

Similar stocks

10 more Travel Services stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Booking Holdings BKNG $182.80 $152.94 -16%
Airbnb, Inc ABNB $148.62 $57.47 -61%
Royal Caribbean Cruises Ltd RCL $286.96 $215.19 -25%
Viking Holdings VIK $100.69 $43.51 -57%
Carnival Corporation CCL $26.41 $31.36 +19%
Expedia Group EXPE $268.77 $248.63 -7%
Trip.com Group TCOM $42.45 $88.82 +109%
Norwegian Cruise Line Holdings NCLH $19.46 $20.28 +4%
Global Business Travel Group GBTG $9.40 $4.17 -56%
Travel + Leisure Co TNL $73.27 $27.29 -63%

Compare AirTrip Corp with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 AirTrip Corp (EOVBF) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of $10.88 versus a price of $13.00, about −16% (overvalued).
What is the fair value of EOVBF?
Our model-based fair value for AirTrip Corp is $10.88 (as of Jul 16, 2026), built from audited fundamentals. The current price is $13.00.
What is the quality score of EOVBF?
AirTrip Corp has a Quality Score of 62/100. 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 revenue of AirTrip Corp (EOVBF)?
AirTrip Corp reported trailing-twelve-month revenue of about $32.7B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of EOVBF?
The net profit margin of AirTrip Corp is about 8.4%, meaning it keeps roughly 8.4% 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 AirTrip Corp 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.