investorscraft@gmail.com

Intrinsic ValueAerCap Holdings N.V. (AER)

Previous Close$122.27
Intrinsic Value
Upside potential
Previous Close
$122.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AerCap Holdings N.V. is the world’s largest aircraft leasing company, operating in the global aviation finance industry. The company generates revenue primarily through leasing commercial aircraft to airlines, supplemented by aircraft sales, trading, and asset management services. AerCap’s diversified portfolio includes narrow-body, wide-body, and regional jets, serving a broad client base across North America, Europe, Asia, and emerging markets. Its scale and expertise enable competitive pricing, risk mitigation, and long-term customer relationships. The company’s market leadership is reinforced by its ability to secure favorable financing terms and maintain a modern, fuel-efficient fleet, which appeals to airlines seeking operational flexibility. AerCap’s strategic focus on high-demand aircraft types and its strong industry partnerships position it as a critical intermediary between aircraft manufacturers and airlines. The company’s robust order book and asset management capabilities further solidify its dominance in a capital-intensive sector.

Revenue Profitability And Efficiency

AerCap reported revenue of $7.997 billion for FY 2024, with net income of $2.099 billion, reflecting strong profitability. Diluted EPS stood at $10.79, demonstrating efficient earnings generation. Operating cash flow was robust at $5.437 billion, though capital expenditures of -$6.616 billion highlight significant reinvestment in fleet expansion and modernization. The company’s ability to maintain high margins underscores its pricing power and cost discipline.

Earnings Power And Capital Efficiency

AerCap’s earnings power is driven by its large-scale leasing operations and asset turnover. The company’s capital efficiency is evident in its ability to generate substantial cash flows despite high capital expenditures. Its focus on leasing newer, in-demand aircraft enhances utilization rates and reduces maintenance costs, contributing to sustained profitability. The firm’s leverage strategy aligns with industry norms, balancing growth and shareholder returns.

Balance Sheet And Financial Health

AerCap’s balance sheet reflects its capital-intensive business model, with total debt of $45.350 billion against cash and equivalents of $1.209 billion. The high debt level is typical for aircraft lessors, supported by long-term lease contracts and asset-backed financing. The company’s liquidity position and ability to service debt through stable cash flows indicate manageable financial risk, though leverage remains a key monitorable.

Growth Trends And Dividend Policy

AerCap’s growth is tied to global air travel demand, with opportunities in emerging markets and fleet upgrades. The company paid a dividend of $0.74 per share, signaling a commitment to shareholder returns. Future growth may hinge on aircraft delivery timelines and lessee credit quality, with dividends likely to remain stable given the firm’s cash flow generation.

Valuation And Market Expectations

AerCap’s valuation reflects its industry leadership and stable cash flows. Market expectations likely incorporate steady demand for leased aircraft and disciplined capital allocation. The stock’s performance may be influenced by interest rate trends, airline industry health, and global economic conditions, with investors weighing growth potential against leverage risks.

Strategic Advantages And Outlook

AerCap’s strategic advantages include its scale, fleet quality, and relationships with airlines and manufacturers. The outlook remains positive, supported by recovering air travel demand and a focus on fuel-efficient aircraft. Challenges include macroeconomic volatility and lessee credit risks, but the company’s operational resilience positions it well for long-term success.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount