Madison Air Solutions Corporation (MAIR) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Madison Air Solutions Corporation (US:MAIR), trading at 29.14. In 2025, Madison Air Solutions Corporation generated $3.52 Billion in revenue and $439.80 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Madison Air Solutions Corporation is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 29.14
- Recent Revenue (2025): $3.52 Billion
- Free Cash Flow (2025): $439.80 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.