investorscraft@gmail.com

Intrinsic ValueAir Partner plc (AIR.L)

Previous Close£124.50
Intrinsic Value
Upside potential
Previous Close
£124.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Air Partner plc operates as a specialized aviation services provider, offering a diversified portfolio of aircraft charter, freight, safety, and security solutions. The company serves a broad clientele, including governments, corporations, high-net-worth individuals, and logistics operators, through its Group Charter, Private Jets, Freight, and Safety & Security segments. Its services range from bespoke private jet charters to large-scale group travel, emergency aid logistics, and aviation risk management, positioning it as a versatile player in the niche aviation services market. Air Partner differentiates itself through its global reach, regulatory expertise, and ability to deliver tailored solutions for high-value or high-threat environments. The company’s subsidiary status under Wheels Up Experience Inc. further strengthens its market positioning by leveraging synergies in private aviation. With decades of industry experience, Air Partner maintains a competitive edge in reliability and operational flexibility, catering to both commercial and government clients with complex aviation needs.

Revenue Profitability And Efficiency

In FY 2021, Air Partner reported revenue of £71.2 million, with net income of £5.6 million, reflecting a stable profitability margin. The company generated £14.3 million in operating cash flow, indicating efficient cash conversion from operations. Capital expenditures were modest at £0.6 million, suggesting a lean operational model with limited reinvestment needs. The diluted EPS of 9.29p underscores its earnings capacity relative to its share base.

Earnings Power And Capital Efficiency

Air Partner’s earnings power is supported by its diversified revenue streams, with contributions from charter services, freight, and safety solutions. The company’s ability to maintain profitability amid industry volatility highlights its capital efficiency. Its operating cash flow coverage of net income demonstrates robust cash generation, while limited capex requirements suggest disciplined capital allocation.

Balance Sheet And Financial Health

The company’s balance sheet remains solid, with £27.7 million in cash and equivalents against £5.9 million in total debt, indicating strong liquidity. This low leverage position provides financial flexibility, though its subsidiary status may influence future capital structure decisions. The absence of significant debt obligations supports a stable financial health profile.

Growth Trends And Dividend Policy

Air Partner’s growth is tied to demand for bespoke aviation services, with potential upside from government and corporate contracts. The company paid a dividend of 350.59p per share, reflecting a shareholder-friendly policy. However, its acquisition by Wheels Up may alter future dividend distributions as strategic priorities evolve.

Valuation And Market Expectations

Given its niche market position and subsidiary status, Air Partner’s valuation is likely influenced by its parent company’s performance. The lack of a standalone market cap post-acquisition limits tradable insights, but historical financials suggest a stable, cash-generative business with moderate growth prospects.

Strategic Advantages And Outlook

Air Partner benefits from its specialized service offerings, regulatory expertise, and global client base. Integration with Wheels Up could unlock synergies in private aviation, though its standalone growth trajectory may depend on macroeconomic conditions and sector demand. The company’s focus on high-margin services positions it well for sustained profitability.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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