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 $22.39 per share. The share price was $42.62 on September 25, 2026, 90% 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% | $8.23 | -81% |
| Base | 6.0% | 9.0% | $22.39 | -47% |
| Bull | 11.0% | 8.0% | $48.83 | +15% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $32.59 | $35.70 | $39.50 | $44.26 | $50.37 |
| 8.0% | $24.98 | $27.00 | $29.38 | $32.24 | $35.74 |
| 9.0% | $19.42 | $20.80 | $22.39 | $24.25 | $26.44 |
| 10.0% | $15.18 | $16.16 | $17.28 | $18.55 | $20.01 |
| 11.0% | $11.85 | $12.57 | $13.38 | $14.28 | $15.30 |
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