EN DE

FTAI Aviation Ltd (FTAI) Fair Value & Analysis

Industrials · US · Market cap $21.4B

FA FTAI Aviation Ltd logo FTAI Aviation Ltd FTAI · US
Price$221.23
Fair Value$95.49
Upside-56.8%
Quality46/100
Watch FTAI Aviation Ltd for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 18.9% net margin
High debt · negative free cash flow
0.73% dividend yield
Trails peers (5/13)
Wide moat 77/100
Evidence: High Range $63.94 – $222.24 Share as image

Fair value as of: Jul 16, 2026

From 16 valuation models · updated 22 days ago

Share price −2.8% over the past month.

Below-average quality, and screening another 57% overvalued on our models.

What matters now

  • The model range is unusually wide ($63.94 to $222.24). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$308.99 $13.14 Fair Value $95.49 May 2021 Aug 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 $13.14 – $308.99 · fair‑value band $63.94 – $222.24 · the $221.23 price screens above the $95.49 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

FTAI Aviation Ltd (FTAI) currently trades at $221.23, while our model-based Fair Value estimate is $95.49, implying the stock looks roughly 56.8% overvalued today. We read business quality at 46/100 (below-average quality), in the Industrials 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, FTAI Aviation Ltd generated revenue of $2.8B at a net margin of 18.9%. Revenue grew 65.5% year over year. It earns a return on equity of 233.3%. Net debt stands at $3.1B. Fundamentals as of Jul 16, 2026

Our scenario range runs from $63.94 (bear case) to $222.24 (bull case); at $221.23, 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 31% below its 52-week high and 106% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -55% fair-value upside, at -57%, FTAI 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
Residual Income $20.78 $36.78 $1,048 76
ROIC Compounder $54.46 $102.81 $134.84 72
Gordon GGM $13.02 $27.07 $42.94 70
All 16 models by family
Earnings-Based
Graham-Dodd $33.21 $231.63 $325.06 54
Lynch FV $119.67 $170.96 $222.24 50
PEG = 1.0 $119.67 $170.96 $222.24 46
EPV $30.98 $41.26 $50.25 59
Dividend Discount
Gordon GGM $13.02 $27.07 $42.94 70
DDM Multi-Stage $13.02 $22.82 $28.41 61
Multiples
P/E Multiple $73.27 $97.69 $122.11 63
P/S Multiple $45.83 $61.11 $76.38 58
P/B Multiple $7.33 $9.77 $12.22 55
EV/EBIT $70.62 $104.40 $138.17 53
EV/EBITDA $63.94 $95.49 $127.03 54
EV/Revenue $12.08 $30.42 $48.75 43
Asset-Based
NCAV (Graham) $1.63 $2.18 $3.26 50
Economic Profit
Residual Income $20.78 $36.78 $1,048 76
ROIC Compounder $54.46 $102.81 $134.84 72
Growth Earnings
Growth-Adj P/E $154.20 $220.29 $286.38 68

Widest divergence: Growth Earnings ($220.29) versus Asset-Based ($2.18). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) $2.8B
Revenue growth (YoY) +65.5%
Net margin 18.9%
Return on equity 233%
Free cash flow −$1.1B FY2025
P/E ratio 41.7
More key figures
Operating margin 22.5%
EPS (TTM) $5.01
Dividend yield 0.7%
EPS growth (YoY) +48.3%
Net debt $3.1B FY2025

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

Quality Score breakdown

Overall quality 46/100

Of which business quality 40 · Market factors (momentum, volatility) 46

Profitability 65
Margins and returns on capital today
Quality Growth 86
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 29
Balance sheet, leverage, solvency risk
Investment 0
Disciplined investing over empire-building
Low Volatility 11
Calm price path (market factor)
Momentum 51
Price trend over the last 3–12 months (market factor)
52W Momentum 76
Distance to the 52-week high (market factor)
Net Issuance 63
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

FTAI Aviation Ltd. owns, acquires, and sells aviation equipment for the transportation of goods and people worldwide. It operates in two segments, Aviation Leasing and Aerospace Products. The Aviation Leasing segment owns, leases, manages, and sells aircraft and aircraft engines.

Full company description

FTAI Aviation Ltd. owns, acquires, and sells aviation equipment for the transportation of goods and people worldwide. It operates in two segments, Aviation Leasing and Aerospace Products. The Aviation Leasing segment owns, leases, manages, and sells aircraft and aircraft engines. As of December 31, 2025, this segment owned and managed 290 aviation assets consisting of 47 commercial aircraft and 243 engines, including eight aircraft and seventeen engines in Russia. The Aerospace Products segment develops, manufactures, repairs/refurbishes, and sells aircraft engines and aftermarket components for the commercial aircraft engines. It also engages in the offshore energy business, which consists of vessels and equipment that support offshore oil and gas activities and production. The company was founded in 2011 and is headquartered in New York, New York.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

FTAI Aviation Ltd reported revenue of $2.5B in FY2025 versus $336M in FY2021, a compound +65.3%/yr. Reported net income was $501M in FY2025.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$2.5B
Latest YoY
+43.2%
Avg. growth/yr (3Y)
+51.4%
Avg. growth/yr (5Y)
+46.6%
Avg. growth/yr (13Y)
+65.9%
Revenue +65.3%/yr
FY21 $336M
FY22 $722M
FY23 $1.2B
FY24 $1.8B
FY25 $2.5B
Net income
FY21 −$104M
FY22 −$193M
FY23 $244M
FY24 $8.7M
FY25 $501M

FTAI screens 57% overvalued. Compare with General Electric Company →

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). "FTAI Aviation Ltd Fair Value". https://www.fairvalue-calculator.com/stock/FTAI

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Aerospace & Defense · 227 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 46 · Below median
Fair Value upside −57% · Below median
Return on equity (TTM) 233% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 19% · Top 25%
Operating margin (TTM) 22% · Top 25%
Revenue growth 66% · Top 25%
Dividend yield (TTM) 0.7% · Below median
Debt / equity 10.32× · Higher than 75% of peers

Valuation Multiples vs Aerospace & Defense median · lower = cheaper

P/E (TTM) 41.7× · Pricier than median
P/S (TTM) 7.55× · Pricier than 75% of peers
EV/EBITDA 24.1× · Pricier than median
PEG 3.22× · Pricier 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 0 · sector 0
FUTURE 100 · sector 47
PAST 100 · sector 39
HEALTH 0 · sector 93
DIVIDEND 15 · sector 15

VALUE 0: the price sits above our fair-value range.

Values & ESG

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

Weapons Defense

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

Similar stocks

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

Stock Price Fair Value vs Fair Value
General Electric Company GE $381.22 $116.71 -69%
RTX Corporation RTX $195.93 $88.37 -55%
Airbus SE 1AIR €206.30 €92.85 -55%
The Boeing Company BA $217.11 $48.20 -78%
China CSSC Holdings 600150 ¥34.31 ¥21.90 -36%
HD Hyundai Heavy Industries Co 329180 466,000 KRW 272,966 KRW -41%
Hanwha Aerospace Co 012450 967,000 KRW 573,468 KRW -41%
ASELSAN Elektronik Sanayi ve Ticaret Anonim Sirketi ASELS 337.50 TRY 130.70 TRY -61%
Saab AB SAABB kr 520.40 kr 212.84 -59%
Kongsberg Gruppen ASA KOG kr 277.50 kr 106.93 -61%

Compare FTAI Aviation Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 FTAI Aviation Ltd (FTAI) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of $95.49 versus a price of $221.23, about −57% (overvalued).
What is the fair value of FTAI?
Our model-based fair value for FTAI Aviation Ltd is $95.49 (as of Jul 16, 2026), built from audited fundamentals. The current price is $221.23.
What is the quality score of FTAI?
FTAI Aviation Ltd has a Quality Score of 46/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of FTAI Aviation Ltd (FTAI)?
FTAI Aviation Ltd reported trailing-twelve-month revenue of about $2.8B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of FTAI?
The net profit margin of FTAI Aviation Ltd is about 18.9%, meaning it keeps roughly 18.9% of revenue as net income. Based on the latest reported figures.
Does FTAI Aviation Ltd pay a dividend?
FTAI Aviation Ltd currently shows a dividend yield of about 0.61% relative to its recent price (as of Jul 16, 2026).

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 FTAI Aviation Ltd 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.