US · VTOL
Bristow Group Inc.
- Sector
- Energy · Oil & Gas Equipment & Services
- Headquarters
- Houston, TX 77042
- Website
- bristowgroup.com
Price · as of 2024-12-31
$49.29
Market cap 1.38B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $34.99 | -29.01% |
| Intrinsic Value(DCF) | $13.04 | -73.54% |
| Graham-Dodd Method(GD) | $47.89 | -2.83% |
| Graham Formula(GF) | $55.65 | +12.9% |
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 | $17.76 | $0.00 | |||
| 2011 | |||||
| 2012 | $40.22 | $691.86 | |||
| 2013 | $58.94 | $53.84 | $1,042.38 | $35.30 | $103.70 |
| 2014 | $41.44 | $32.11 | $2.34 | $24.82 | $50.61 |
| 2015 | $21.34 | $27.56 | $0.00 | $3.13 | $0.00 |
| 2016 | $23.34 | $19.84 | $0.00 | $0.00 | $43.98 |
| 2017 | $19.04 | $28.94 | $0.00 | $0.00 | $0.00 |
| 2018 | $20.40 | $211.60 | $0.00 | $0.00 | $0.00 |
| 2019 | $18.40 | $44.72 | $0.00 | $0.00 | $9.99 |
| 2020 | $28.66 | $64.32 | $0.00 | $25.09 | $0.00 |
| 2021 | $38.43 | $27.86 | $0.00 | $26.53 | $0.00 |
| 2022 | $23.39 | $62.45 | $0.00 | $29.69 | $2.98 |
| 2023 | $25.63 | $172.65 | $0.00 | $28.07 | $0.00 |
| 2024 | $32.60 | $34.99 | $78.27 | $47.89 | $55.65 |
AI valuation
Our deep-learning model estimates Bristow Group Inc.'s (VTOL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $34.99
- Current price
- $49.29
- AI upside
- -29.01%
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
$13.04
-73.54% upside
Graham-Dodd
$47.89
-2.83% upside
Graham Formula
$55.65
+12.9% 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 |
| VTOL | Bristow Group Inc. | $49.29 | 1.38B | -29% | -74% | -3% | +13% | 9.80 | 1.04 | 0.66 | 7.62 | — | 1.08 | 28.14% | 9.37% | 6.70% | 11.06% | 8.00% | 4.67% | 1.07 | 3.53 | 1.90 | 1.41 | 3.30 | -143750.00% | 910.00% | 5762.00% | -8.39% | 0.54 | -5.06% | 0.00% | 0.00% | 0.44% | 12.36 | -21.02 | 1.16 | 1.70 |
| FLOC | Flowco Holdings Inc. | $22.56 | 630.07M | +284% | -58% | +3% | +932% | 4.83 | 2.78 | 0.84 | 2.28 | — | -2.16 | 34.03% | 19.61% | 17.11% | 24.66% | 16.66% | 8.14% | 0.18 | 7.87 | 3.34 | 1.35 | 0.13 | -9558.00% | 4193.00% | 8838.00% | 26.29% | 3.77 | 18.81% | 0.00% | 0.00% | 102.28% | 4.51 | 4.03 | 0.89 | 2.84 |
| INVX | Innovex International, In… | $26.35 | 1.82B | +68% | +10% | -24% | +148% | 21.98 | 1.73 | 1.87 | 9.11 | — | 2.18 | 24.79% | 11.63% | 8.51% | 8.26% | 7.56% | 6.76% | 0.11 | 44.05 | 4.91 | 2.98 | -0.43 | -5668.00% | 4804.00% | 9510.00% | 8.51% | 1.29 | 15.97% | 0.00% | 0.00% | 5.51% | 15.36 | 11.22 | 1.79 | 7.15 |
| LPG | Dorian LPG Ltd. | $36.99 | 1.58B | -35% | -77% | — | — | 9.84 | 0.85 | 2.51 | 6.65 | — | 0.85 | 43.21% | 31.88% | 25.52% | 8.71% | 7.59% | 4.99% | 0.68 | 3.15 | 3.54 | 3.40 | 2.05 | -7184.00% | -3698.00% | -5667.00% | 17.37% | 1.60 | 10.38% | 17.63% | 173.40% | 31.72% | 11.39 | 8.33 | 3.63 | 1.56 |
| MRC | MRC Global Inc. | $13.78 | 1.17B | +96% | -66% | -84% | — | 12.61 | 1.91 | 0.33 | 8.78 | — | 9.03 | 20.59% | 4.48% | 1.83% | 11.48% | 8.85% | 4.44% | 1.12 | 5.19 | 1.81 | 0.87 | 2.97 | -7143.00% | -1175.00% | 4940.00% | 25.21% | 0.54 | 21.89% | 2.34% | 29.50% | 2.85% | 11.12 | 6.05 | 0.50 | 2.40 |
| NESR | National Energy Services … | $25.05 | 2.52B | +26% | +58% | -77% | -80% | 47.54 | 2.51 | 1.84 | 11.06 | — | 8.81 | 11.02% | 7.43% | 3.86% | 5.45% | 6.93% | 2.82% | 0.36 | 3.02 | 1.04 | 0.79 | 0.94 | -3500.00% | 172.00% | -277.00% | 4.97% | 0.44 | 10.06% | 0.00% | 0.00% | 3.13% | 27.01 | 21.99 | 2.01 | 2.61 |
| NVGS | Navigator Holdings Ltd. | $21.02 | 1.41B | -4% | -63% | -6% | -39% | 11.94 | 0.85 | 1.80 | 5.54 | 145.93 | 0.85 | 56.38% | 25.27% | 15.10% | 7.14% | 7.91% | 3.90% | 0.50 | 2.55 | 0.69 | 0.57 | 1.76 | 818.00% | 289.00% | -107996.00% | 16.55% | 0.66 | 9.78% | 1.40% | 16.70% | 17.79% | 10.46 | 8.86 | 2.64 | 1.34 |
| PUMP | ProPetro Holding Corp. | $12.13 | 1.48B | +131% | -58% | -34% | — | 1586.55 | 1.58 | 1.03 | 7.67 | — | 1.69 | 9.93% | 1.46% | 0.06% | 0.10% | 0.77% | 0.07% | 0.30 | 2.25 | 1.29 | 1.15 | 0.82 | -10060.00% | -1213.00% | -6207.00% | 3.25% | 0.90 | 4.42% | 0.00% | 0.00% | 0.00% | 79.06 | 34.48 | 1.15 | 2.73 |
| RES | RPC, Inc. | $5.81 | 1.28B | +342% | +30% | -49% | -43% | 41.03 | 1.20 | 0.81 | 5.44 | — | 1.43 | 14.29% | 3.50% | 1.97% | 2.95% | 3.65% | 2.25% | 0.09 | 18.77 | 3.24 | 2.50 | -0.52 | -6512.00% | 1495.00% | -5912.00% | 4.02% | 0.93 | 5.98% | 2.67% | 109.50% | 2.89% | 21.13 | 22.70 | 0.74 | 4.80 |
| TTI | TETRA Technologies, Inc. | $8.66 | 1.16B | +241% | -59% | -74% | -97% | 282.42 | 4.19 | 1.88 | 17.38 | — | 4.53 | 25.38% | 9.44% | 0.48% | 1.56% | 5.06% | 0.56% | 0.93 | 3.44 | 2.02 | 0.32 | 2.70 | -9729.00% | 531.00% | -18087.00% | 1.64% | 0.64 | 4.15% | 0.00% | 0.00% | 0.00% | 23.61 | 71.97 | 2.23 | 2.42 |
| VET | Vermilion Energy Inc. | $10.77 | 1.66B | -21% | -59% | -38% | — | -34.83 | 0.58 | 0.78 | 3.30 | — | 0.58 | 54.01% | 12.02% | -2.25% | -1.60% | 6.62% | -0.76% | 0.36 | 2.95 | 0.95 | 0.70 | 1.16 | -7931.00% | -570.00% | 1369.00% | 20.40% | 1.58 | 8.81% | 4.49% | -156.30% | 13.13% | 10.08 | 7.57 | 1.21 | 0.47 |
About Bristow Group Inc.
Bristow Group Inc. provides aviation services to integrated, national, and independent offshore energy companies in the United States. It also offers commercial search and rescue services; and other helicopter and fixed wing transportation services. As of March 31, 2022, the company had a fleet of 229 aircrafts, of which 213 were helicopters. It also has operations in Australia, Brazil, Canada, Chile, the Dutch Caribbean, Guyana, India, Mexico, the Netherlands, Nigeria, Norway, Spain, Suriname, Trinidad, and the United Kingdom. The company was founded 1948 and is headquartered in Houston, Texas.
- CEO
- Christopher S. Bradshaw
- Employees
- 3.45K
- Beta
- 1.37
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($13.04 ÷ $49.29) − 1 = -73.54% (DCF, example).