TO · MAL.TO
Magellan Aerospace Corporation
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Mississauga, ON L4T 1A9
- Website
- magellan.aero
Price · as of 2024-12-31
$25.16
Market cap 1.4B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $184.24 | +632.27% |
| Intrinsic Value(DCF) | $4.00 | -84.1% |
| Graham-Dodd Method(GD) | $15.17 | -39.7% |
| Graham Formula(GF) | $9.32 | -62.95% |
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 | $2.76 | $57.07 | $131.20 | $21.25 | $20.15 |
| 2011 | $2.44 | $75.14 | $0.00 | $25.65 | $5.67 |
| 2012 | $2.46 | $24.45 | $0.00 | $10.88 | $10.17 |
| 2013 | $5.90 | $18.22 | $0.00 | $10.02 | $11.44 |
| 2014 | $9.91 | $21.88 | $0.00 | $10.13 | $19.06 |
| 2015 | $11.77 | $21.32 | $0.00 | $12.73 | $27.80 |
| 2016 | $14.77 | $22.72 | $0.00 | $13.90 | $20.52 |
| 2017 | $16.46 | $26.81 | $0.00 | $16.71 | $9.33 |
| 2018 | $14.57 | $24.76 | $0.12 | $15.26 | $12.15 |
| 2019 | $9.39 | $19.25 | $0.00 | $13.09 | $15.17 |
| 2020 | $10.41 | $22.53 | $0.00 | $7.09 | $0.00 |
| 2021 | $9.27 | $25.19 | $0.00 | $6.45 | $0.00 |
| 2022 | $7.83 | $14.33 | $0.00 | $6.47 | $0.00 |
| 2023 | $7.84 | $35.15 | $0.00 | $11.63 | $3.60 |
| 2024 | $9.99 | $184.24 | $0.00 | $15.17 | $9.32 |
AI valuation
Our deep-learning model estimates Magellan Aerospace Corporation's (MAL.TO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $184.24
- Current price
- $25.16
- AI upside
- +632.27%
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
$4.00
-84.1% upside
Graham-Dodd
$15.17
-39.7% upside
Graham Formula
$9.32
-62.95% upside
About Magellan Aerospace Corporation
Magellan Aerospace Corporation, through its subsidiaries, designs, engineers, manufactures, and sells aero engine and structure components for the aerospace markets in Canada, the United States, Europe, and Asia. It offers aero engine products, such as engine frames, cases, bypass ducts, engine shafts, engine processes, engine materials, metallic honeycomb, filament winding, compressor components, turbine components, and afterburner components, as well as small and large wing components, landing gear, horizontal and vertical stabilizers, and nacelle exhaust systems. The company also provides crown modules, vane box and transition ducts, wing spars, wing ribs, wing skins, access covers, and kitting solutions; black brant, rato booster motors, as well as rocket weapon system comprises of fixed wing variant, and rotary wing platforms. In addition, the company offers avionics, machined metal seals, rocket engine mount, and cast products, as well as newspace, and satellite support services. Further, the company provides 3D sand printing, metal pouring, solidification modeling, automated pouring and finishing, digital radiography, and 3D scanning products. Additionally, the company offers maintenance, repair, and overhaul for various engine and components, as well as lifecycle management services to logistics, fleet management, and engineering services. Furthermore, it provides wire strike protection system services. Magellan Aerospace Corporation was incorporated in 1996 and is headquartered in Mississauga, Canada.
- CEO
- Phillip Campion Underwood
- Employees
- 3.82K
- Beta
- 0.04
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.00 ÷ $25.16) − 1 = -84.1% (DCF, example).