US · AIR
AAR Corp.
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Wood Dale, IL 60191
- Website
- aarcorp.com
Price · as of 2025-05-31
$110.35
Market cap 4.64B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $55.67 | -49.55% |
| Intrinsic Value(DCF) | $151.07 | +36.9% |
| Graham-Dodd Method(GD) | $20.88 | -81.08% |
| Graham Formula(GF) | $9.57 | -91.33% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $22.99 | $82.19 | $180.98 | $26.20 | $69.40 |
| 2012 | $12.97 | $45.07 | $170.31 | $19.57 | $41.24 |
| 2013 | $23.02 | $27.55 | $55.71 | $19.48 | $16.62 |
| 2014 | $25.81 | $29.77 | $0.00 | $23.97 | $6.68 |
| 2015 | $25.47 | $53.15 | $0.00 | $14.96 | $0.00 |
| 2016 | $23.65 | $81.90 | $0.00 | $24.16 | $16.84 |
| 2017 | $34.60 | $40.79 | $0.00 | $27.67 | $23.75 |
| 2018 | $45.35 | $39.91 | $0.00 | $21.67 | $3.27 |
| 2019 | $40.66 | $39.77 | $0.00 | $19.41 | $5.39 |
| 2020 | $18.77 | $83.43 | $0.00 | $21.56 | $6.48 |
| 2021 | $34.45 | $203.62 | $0.00 | $29.50 | $0.00 |
| 2022 | $45.13 | $59.26 | $0.00 | $36.84 | $39.54 |
| 2023 | $60.09 | $80.64 | $0.00 | $39.60 | $44.51 |
| 2024 | $60.17 | $37.30 | $77.08 | $24.69 | $31.42 |
| 2025 | $74.79 | $55.67 | $240.28 | $20.88 | $9.57 |
AI valuation
Our deep-learning model estimates AAR Corp.'s (AIR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $55.67
- Current price
- $110.35
- AI upside
- -49.55%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$151.07
+36.9% upside
Graham-Dodd
$20.88
-81.08% upside
Graham Formula
$9.57
-91.33% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| AIR | AAR Corp. | $110.35 | 4.64B | -50% | +37% | -81% | -91% | 213.00 | 2.20 | 0.96 | 21.32 | — | 5.77 | 18.98% | 6.66% | 0.45% | 1.04% | 3.42% | 0.45% | 0.86 | 2.46 | 2.72 | 1.07 | 5.61 | -7287.00% | 1991.00% | -8993.00% | 0.05% | 0.07 | 0.06% | 0.00% | 0.00% | 1.46% | 19.51 | 2581.16 | 1.30 | 3.05 |
| AZZ | AZZ Inc. | $135.98 | 4.09B | — | +303% | -84% | -14% | 50.47 | 2.53 | 1.68 | 10.55 | — | -32.99 | 24.25% | 14.98% | 8.17% | — | — | — | 0.84 | 2.91 | 1.70 | 1.16 | 2.63 | — | — | — | 5.06% | 1.13 | — | 0.87% | 44.10% | 0.87% | 14.91 | 26.29 | 2.23 | 2.87 |
| CBZ | CBIZ, Inc. | $28.64 | 1.56B | -5% | +771% | +29% | +269% | 15.78 | 1.03 | 0.66 | 6.37 | 11.72 | -1.64 | 12.89% | 8.48% | 4.19% | 6.52% | 5.72% | 2.60% | 0.30 | 2.18 | 1.09 | 1.09 | 1.39 | 13462.00% | 5208.00% | 7376.00% | 10.57% | 0.36 | 6.56% | 0.00% | 0.00% | 71.85% | 9.96 | 12.11 | 0.85 | 1.23 |
| FLY | Firefly Aerospace Inc. | $19.27 | 3.07B | — | — | — | — | — | — | — | — | — | — | -18.69% | -344.54% | -380.20% | 36.34% | 35.26% | -63.45% | -0.22 | -10.28 | 1.01 | 0.69 | -0.23 | 7009.00% | 1006.00% | 1152.00% | — | -0.88 | 32.04% | — | 0.00% | — | — | — | — | — |
| MATX | Matson, Inc. | $166.13 | 5.18B | -28% | -52% | -22% | -48% | 11.86 | 1.91 | 1.58 | 6.23 | — | 2.31 | 22.77% | 13.97% | 13.30% | 16.44% | 12.76% | 10.16% | 0.13 | 27.49 | 0.81 | 0.24 | 0.24 | -43.00% | -226.00% | -6642.00% | 2.91% | 0.94 | 5.04% | 0.85% | 10.10% | 11.76% | 11.74 | 35.68 | 1.64 | 3.39 |
| PLUG | Plug Power Inc. | $1.79 | 1.85B | +1,147% | -60% | — | +2,638% | -0.73 | 0.88 | 2.43 | -1.21 | -11.13 | 0.93 | -99.38% | -321.21% | -334.71% | -90.88% | -62.11% | -49.49% | 0.62 | -43.32 | 1.97 | 0.61 | -0.44 | 652.00% | -2945.00% | -4104.00% | -69.56% | -0.97 | -32.72% | 0.00% | 0.00% | 7.72% | -1.19 | -2.26 | 3.82 | -3.48 |
| POWW | Outdoor Holding Company | $2.13 | 249.82M | +1,308% | -55% | — | — | -2.38 | 0.70 | 3.14 | -2.80 | -0.39 | 4.81 | 86.91% | -120.87% | -264.84% | -22.49% | -23.47% | -18.62% | 0.01 | -726.68 | 1.16 | 0.65 | 0.63 | 61250.00% | -842.00% | -14507.00% | -8.70% | -0.16 | -5.31% | 1.91% | -4.60% | 6.14% | -2.12 | -9.37 | 2.56 | -0.18 |
| SXI | Standex International Cor… | $262.00 | 3.18B | -26% | -68% | -95% | -69% | 44.57 | 3.49 | 3.15 | 23.30 | — | -19.99 | 38.05% | 15.43% | 7.06% | 8.37% | 10.96% | 4.34% | 0.85 | 5.09 | 2.88 | 1.66 | 3.89 | -2443.00% | 964.00% | -4299.00% | 1.66% | 0.42 | 4.42% | 0.60% | 26.90% | 1.00% | 24.50 | 72.39 | 3.78 | 3.81 |
| TEX | Terex Corporation | $68.79 | 4.53B | -16% | -60% | -68% | -33% | 20.68 | 2.18 | 0.84 | 10.44 | — | -198.69 | 19.39% | 8.76% | 4.08% | 11.26% | 8.67% | 3.72% | 1.34 | 2.68 | 2.30 | 1.27 | 3.22 | -3286.00% | 573.00% | 7037.00% | 7.05% | 0.37 | 7.76% | 0.98% | 20.40% | 8.62% | 13.91 | 20.52 | 1.22 | 2.60 |
| TNET | TriNet Group, Inc. | $38.08 | 1.83B | +47% | -61% | — | -38% | 11.64 | 33.42 | 0.36 | 2.20 | — | -3.22 | 17.37% | 5.31% | 3.09% | 252.03% | -175.12% | 3.92% | 18.13 | 4.75 | 1.09 | 0.86 | -2.75 | -787.00% | -85.00% | 5224.00% | 16.95% | 0.11 | -282.03% | 2.88% | 33.50% | 105.22% | 3.02 | 2.62 | 0.16 | 1.51 |
| VSEC | VSE Corporation | $227.07 | 4.69B | +36% | -61% | -78% | -88% | 88.07 | 3.27 | 4.24 | 4.22 | 364.88 | 9.39 | 0.00% | 96.48% | 4.81% | 4.41% | 58.04% | 2.84% | 0.04 | 52.20 | 3.76 | 1.10 | -0.02 | 2414.00% | 298.00% | -11103.00% | 0.12% | 0.11 | 0.40% | 0.00% | 0.00% | 10.07% | 4.37 | 822.06 | 4.22 | 7.75 |
About AAR Corp.
AAR Corp. provides products and services to commercial aviation, government, and defense markets worldwide. The Aviation Services segment offers aftermarket support and services; inventory management and distribution services; and maintenance, repair, and overhaul, as well as engineering services. This segment also sells and leases new, overhauled, and repaired engine and airframe parts, and components; and provides inventory and repair programs, warranty claim management, and outsourcing programs for engine and airframe parts and components, as well as performance-based supply chain logistics programs in support of the U.S. department of defense and foreign governments. In addition, it offers airframe inspection, maintenance, repair and overhaul, painting, line maintenance, airframe modification, structural repair, avionic and installation, exterior and interior refurbishment, and engineering and support services; and repairs and overhauls components, landing gears, wheels, and brakes. The Expeditionary Services segment provides products and services supporting the movement of equipment and personnel by the U.S. and foreign governments, and non-governmental organizations. This segment also designs, manufactures, and repairs transportation pallets, and various containers and shelters; and provides engineering, design, and system integration services for command and control systems. The company serves domestic and foreign passenger airlines; domestic and foreign cargo airlines; regional and commuter airlines; business and general aviation operators; original equipment manufacturers; aircraft leasing companies; aftermarket aviation support companies; and domestic and foreign military customers. It primarily markets and sells products and services through its employees and foreign sales representatives. AAR Corp. was founded in 1951 and is headquartered in Wood Dale, Illinois.
- CEO
- John McClain Holmes
- Employees
- 5.7K
- Beta
- 1.21
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($151.07 ÷ $110.35) − 1 = +36.9% (DCF, example).