US · MESA
Mesa Air Group, Inc.
- Sector
- Industrials · Airlines, Airports & Air Services
- Headquarters
- Phoenix, AZ 85008
- Website
- mesa-air.com
Price · as of 2024-09-30
—
Market cap 58.63M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $70.07 | — |
| Intrinsic Value(DCF) | $0.42 | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $27.59 | $0.00 | |||
| 2017 | $35.38 | $51.48 | |||
| 2018 | $11.89 | $4.87 | $6.48 | $21.48 | $18.32 |
| 2019 | $8.89 | $13.12 | $5.98 | $19.09 | $19.25 |
| 2020 | $7.08 | $22.62 | $7.87 | $16.89 | $0.00 |
| 2021 | $5.72 | $30.50 | $5.72 | $15.99 | $0.40 |
| 2022 | $1.46 | $41.22 | $0.00 | $0.00 | $0.00 |
| 2023 | $1.17 | $72.91 | $0.00 | $0.00 | $0.00 |
| 2024 | $1.05 | $70.07 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Mesa Air Group, Inc.'s (MESA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $70.07
- Current price
- —
- AI upside
- —
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
$0.42
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— 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 |
| MESA | Mesa Air Group, Inc. | $1.40 | 58.63M | +4,905% | -70% | — | — | -0.47 | 0.39 | 0.09 | -28.95 | — | 0.39 | 12.46% | -13.82% | -19.10% | -58.67% | -11.73% | -12.17% | 2.90 | -1.71 | 0.35 | 0.12 | -25.35 | -2730.00% | -435.00% | -12294.00% | 32.25% | 0.20 | 2.48% | 0.00% | 0.00% | 471.67% | -5.28 | 24.94 | 0.73 | -0.12 |
| ADSE | ADS-TEC Energy PLC | $10.07 | 552.24M | +235% | -40% | — | — | -6.70 | -15.34 | 5.97 | -8.74 | -9.71 | -10.37 | 17.66% | -7.83% | -89.04% | 2210.73% | 64.42% | -72.66% | -0.39 | -0.53 | 1.86 | 0.83 | 0.08 | 6903.00% | 245.00% | -4216.00% | -2.69% | -0.26 | 132.36% | 0.00% | 0.00% | 0.00% | -75.56 | -36.78 | 5.91 | 1.25 |
| AIRT | Air T, Inc. | $22.35 | 60.4M | +13% | -65% | — | — | -9.91 | -16.67 | 0.18 | 22.12 | — | -2.26 | 20.62% | 0.65% | -2.10% | -696.40% | 1.57% | -3.08% | -40.15 | 0.21 | 1.65 | 0.65 | 15.45 | -785.00% | 175.00% | -5145.00% | 14.58% | 0.49 | 6.45% | 0.00% | 0.00% | 2.69% | 92.45 | 22.56 | 0.60 | 2.14 |
| DFLI | Dragonfly Energy Holdings… | $1.09 | 67.7M | +105,661% | +359% | — | +66,856% | -0.21 | -0.91 | 0.17 | -3.80 | -0.14 | -0.91 | 22.96% | -50.86% | -80.20% | -438.89% | -64.78% | -54.00% | -5.88 | -1.20 | 1.51 | 0.33 | -3.25 | 15042.00% | -2135.00% | -5966.00% | -115.56% | -0.33 | -24.95% | 0.00% | 0.00% | 0.00% | -2.29 | -5.95 | 1.17 | -1.75 |
| GWH | ESS Tech, Inc. | $4.56 | 64.9M | +472% | -71% | — | -17% | -6.68 | 19.93 | 91.46 | -6.42 | -0.47 | 23.76 | -720.54% | -1426.50% | -1369.69% | -130.40% | 5617.64% | -80.19% | 0.06 | — | 1.57 | 1.23 | 0.14 | 142500.00% | -1651.00% | 3102.00% | -13.81% | -2.62 | 4974.23% | 0.00% | 0.00% | 0.05% | -6.08 | -6.86 | 86.71 | -10.98 |
| PMEC | Primech Holdings Ltd. Ord… | $1.22 | 46.87M | +6,309% | -57% | -89% | — | -19.65 | 2.93 | 0.59 | 16.28 | — | 3.01 | 23.57% | -0.92% | -2.61% | -14.86% | -2.83% | -5.12% | 1.04 | -0.87 | 1.39 | 1.31 | 1.77 | -4503.00% | 252.00% | -16290.00% | 14.41% | 0.35 | 25.99% | 0.00% | 0.00% | 17.92% | -71.56 | 7.79 | 0.66 | 2.60 |
| SPCB | SuperCom Ltd. | $10.45 | 46.48M | +3,609% | -59% | -56% | -56% | 18.51 | 1.05 | 0.44 | 7.23 | — | -12.65 | 48.43% | -2.81% | 2.39% | 8.01% | -2.10% | 1.46% | 2.63 | -0.43 | 7.01 | 4.35 | 5.06 | -10319.00% | 401.00% | -1901.00% | -37.95% | -0.35 | -12.57% | 0.00% | 0.00% | 20.95% | -50.75 | -8.49 | 1.43 | -1.89 |
| SST | System1, Inc. | $5.52 | 54.73M | +437% | -61% | — | +10% | -3.82 | 4.64 | 1.08 | 41.67 | — | -1.66 | 44.30% | -25.76% | -21.71% | -90.28% | -27.29% | -18.28% | 3.43 | -2.81 | 1.28 | 1.20 | 15.10 | -5615.00% | -1444.00% | -8384.00% | -1.42% | -0.05 | -1.63% | 0.01% | 0.00% | 2.92% | -6.59 | -110.38 | 1.70 | -1.60 |
About Mesa Air Group, Inc.
Mesa Air Group, Inc. operates as the holding company for Mesa Airlines, Inc. that provides regional air carrier services under capacity purchase agreements with the American Airlines and the United Airlines. It also engages in leasing aircrafts to third parties. As of September 30, 2021, the company operated a fleet of 167 aircraft, which include 153 owned aircrafts and 14 leased aircrafts with approximately 507 daily departures to 129 cities in the United States and Mexico. Mesa Air Group, Inc. was founded in 1982 and is headquartered in Phoenix, Arizona.
- CEO
- Jonathan G. Ornstein
- Employees
- 1.99K
- Beta
- 2.49
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.42 ÷ —) − 1 = — (DCF, example).