EN DE

FTAI Aviation Ltd. (FTAI) Fair Value & Analysis

Industrials · US · Market cap $21.4B · ISIN KYG3730V1059

What is FTAI Aviation Ltd. really worth?

FA FTAI Aviation Ltd. logo FTAI Aviation Ltd. FTAI · US
Price$199.39
Fair Value$95.49
Upside−52.1%
Quality44/100

Below-average quality, and trading another 109% above our fair value of $95.49.

Watch FTAI Aviation Ltd. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Solidly profitable · 18.9% net margin
Wide moat 77/100

Risks

!Expensive Growth (revenue 5y +46.6 %/yr)
!High debt · negative free cash flow
!Mixed vs. peers (6/13)
!The models disagree: range $63.94 to $222.24
!Weak on dividend: 15 out of 100

For context

·0.75% dividend yield
Evidence: High Range $63.94 – $222.24

Fair value as of: Aug 14, 2026

From 16 valuation models · updated 22 days ago

Share price −10.2% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • Weak quality (44/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide ($63.94 to $222.24). The outcome hinges heavily on assumptions, so read the point estimate with caution.

Price vs Fair Value (5 years)

$308.99 $13.14 Fair Value $95.49 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 14, 2026.

How to read this chart

60‑month range $13.14 – $308.99 · fair‑value band $63.94 – $222.24 · the $199.39 price screens above the $95.49 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Aug 14, 2026.

Full chart & analysis →

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

Analysis

FTAI Aviation Ltd. (FTAI) currently trades at $199.39, while our model-based Fair Value estimate is $95.49, implying the stock looks roughly 108.8% overvalued today. The Quality Score stands at 44/100 (below-average quality), in the Industrials sector. Bull case: the Growth Earnings group reads highest at a median of $223.61 per share, and 2 of the 16 models we run sit above the $199.39 price. Bear case: the Dividend Discount group reads lowest at $22.82, and 14 of the 16 models stay below the price. Evidence for this calculation is 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 Aug 14, 2026

Our scenario range runs from $63.94 (bear case) to $222.24 (bull case); at $199.39, 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 38% below its 52-week high and 85% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at −44% fair-value upside, at −52%, FTAI screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $2.39 per share, which is 2.5 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely ($2.18 to $231.63). Read the values as a conservative anchor, not as a price target.
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
EPV best evidence $30.98 $41.26 $50.25 74
ROIC Compounder $54.46 $102.81 $134.84 68
EV/EBITDA $63.94 $95.49 $127.03 66
All 16 models by family
Earnings-Based
Graham-Dodd $33.21 $231.63 $325.06 61
Lynch FV $119.67 $170.96 $222.24 59
PEG = 1.0 $119.67 $170.96 $222.24 55
EPV best evidence $30.98 $41.26 $50.25 74
Dividend Discount
Gordon GGM $13.02 $27.07 $42.94 64
DDM Multi-Stage $13.02 $22.82 $28.41 64
Multiples
P/E Multiple $76.93 $102.57 $128.22 63
P/S Multiple $36.66 $48.89 $61.11 58
P/B Multiple $10.99 $14.66 $18.32 55
EV/EBIT $65.00 $96.89 $128.79 65
EV/EBITDA $63.94 $95.49 $127.03 66
EV/Revenue $0.1100 $13.31 $26.50 46
Asset-Based
NCAV (Graham) $1.63 $2.18 $3.26 54
Economic Profit
Residual Income $20.78 $36.78 $1,048 61
ROIC Compounder $54.46 $102.81 $134.84 68
Growth Earnings
Growth-Adj P/E $156.53 $223.61 $290.69 65

Widest divergence: Growth Earnings ($223.61) versus Asset-Based ($2.18). Highest evidence: EPV (74).

Notify me when FTAI reaches fair value

Put FTAI on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 39.8
P/S ratio 7.95 P/E × margin
EPS (TTM) $5.01 price ÷ EPS = P/E 39.8
Dividend yield 0.8% payout 29.9%
Net margin 20.0% FY2025
Return on equity 233% TTM
More key figures
Profitability
Return on assets (EBIT) 10.4% avg 5y
Operating margin 22.5% TTM
Growth
Revenue (TTM) $2.8B TTM
Revenue growth (YoY) +65.5% 3y avg +51.4%
EPS growth (YoY) +48.3%
Balance sheet & cash flow
Free cash flow −$1.1B FY2025
Net debt $3.1B FY2025

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

Quality Score breakdown

Overall quality 44/100

Of which business quality 40 · Market factors (momentum, volatility) 34

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 37
Price trend over the last 3–12 months (market factor)
52W Momentum 56
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

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. revenue 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.
+51.4%
Avg. revenue 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.
+46.6%
Avg. revenue growth/yr (13Y) 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.
+65.9%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+13.8% (13.0 + 0.8)
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 109% overvalued. Compare with General Electric Company →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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 · 229 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 44 · Below median
Fair Value upside −52% · Above 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) 0.8% · Below median
Debt / equity 10.32× · Higher than 75% of peers

Valuation Multiples vs Aerospace & Defense median · lower = cheaper

P/E (TTM) 39.8× · Cheaper 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

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE100 · sector 50
PAST100 · sector 38
HEALTH0 · sector 93
DIVIDEND15 · sector 16

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

Similar stocks

10 more Aerospace & Defense stocks, each showing price versus our Fair Value estimate (as of Aug 14, 2026).

Stock Price Fair Value vs Fair Value
General Electric Company GE $335.71 $116.71 −65%
RTX Corporation RTX $212.08 $88.37 −58%
Airbus SE AIR €213.00 €117.01 −45%
Lockheed Martin Corporation LMT $565.89 $419.01 −26%
Howmet Aerospace Inc HWM $264.85 $50.43 −81%
General Dynamics Corporation GD $379.32 $274.32 −28%
Northrop Grumman Corporation NOC $545.57 $356.59 −35%
TransDigm Group TDG $1,235 $571.03 −54%
L3Harris Technologies, Inc LHX $262.82 $146.55 −44%
Thales S.A HO €243.70 €171.13 −30%

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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is FTAI Aviation Ltd. (FTAI) overvalued or undervalued?
As of Aug 14, 2026, our model estimates a fair value of $95.49 versus a price of $199.39, about −52% upside (overvalued).
What is the fair value of FTAI?
Our model-based fair value for FTAI Aviation Ltd. is $95.49 (as of Aug 14, 2026), built from audited fundamentals. The current price: $199.39.
What is the quality score of FTAI?
FTAI Aviation Ltd. has a Quality Score of 44/100. 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 FTAI Aviation Ltd. (FTAI)?
FTAI Aviation Ltd. reported trailing-twelve-month revenue of about $2.8B (latest available figure, as of Aug 14, 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 0.75% relative to its recent price (as of Aug 14, 2026).
Free · no account needed

Watch FTAI Aviation Ltd. in the live analysis

One click puts FTAI Aviation Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.