What is Bristow Group Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Bristow Group Inc.'s reported free cash flow gives $19.87 per share. The share price was $40.23 on November 10, 2026, 102% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 1.0% | 10.0% | $5.71 | -86% |
| Base | 6.0% | 9.0% | $19.87 | -51% |
| Bull | 11.0% | 8.0% | $46.31 | +15% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $30.07 | $33.18 | $36.99 | $41.74 | $47.85 |
| 8.0% | $22.46 | $24.48 | $26.87 | $29.73 | $33.23 |
| 9.0% | $16.90 | $18.28 | $19.87 | $21.73 | $23.93 |
| 10.0% | $12.67 | $13.65 | $14.76 | $16.03 | $17.50 |
| 11.0% | $9.34 | $10.06 | $10.86 | $11.76 | $12.79 |
Where the presets come from
Base: years 1 to 5 grow at Bristow Group Inc.'s revenue growth rate over the last 4 fiscal years (6.1% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions