AAR Corp. logo AIR - AAR Corp.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 13
HOLD 7
SELL 0
STRONG
SELL
0
| PRICE TARGET: $144.00 DETAILS
HIGH: $155.00
LOW: $132.00
MEDIAN: $145.00
CONSENSUS: $144.00
UPSIDE: 16.25%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 160.7% above fair value
Current Price $123.87
Bear Case $38.88 68.6% downside ($38.88 - $123.87) / $123.87 = -68.6% $2.16 × 18x
Fair Value $47.52 61.6% downside ($47.52 - $123.87) / $123.87 = -61.6% $2.16 × 22x
Bull Case $56.16 54.7% downside ($56.16 - $123.87) / $123.87 = -54.7% $2.16 × 26x

Adjust Assumptions

22.0x
2.16$

Key Value Driver

Through-cycle normalized EPS ($2.16)

Implied Market Multiple 57.3x

Plain-Language Summary

Using 7-year normalized EPS of $2.16 at a 22x cycle multiple, the base-case value is $47.52 per share. P/TBV cross-check: 5.9x.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (20 analysts) $144.00
Analyst Range $132.00 – $155.00
Divergence from AlphaVal 67%

Warnings

This company has a built-in lending arm whose debt is mixed in with the main business. We capped the debt adjustment to avoid overstating what the core business owes.
Recent profits ($4.89/share) are 126% above the mid-cycle average ($2.16). Buying based on peak profits is the most common mistake with boom-and-bust businesses.
Price-to-book value of 5.9x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
Wall Street's average price target is $144.00 (from 20 analysts). Our estimate is 67% below the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing