ACKDF (Auckland International Airport) Intrinsic Value: Projected FCF: $2.57 (As of Aug. 04, 2026) — 60% Above Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ACKDF Auckland International Airport Ltd ACKDF
90 GF Score
Price $5.20
GF Value $4.98
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Auckland International Airport Intrinsic Value: Projected FCF?

Auckland International Airport ACKDF -2.35% 90 Intrinsic Value: Projected FCF is $2.57 as of Aug. 04, 2026, which is 60% above its 10-year median of 1.61. GuruFocus rates ACKDF with a GF Score™ of 90/100 and a GF Value™ of $4.98 (Fairly Valued). The stock has 5 warning signs investors should review. Among 729 Transportation companies, Auckland International Airport ranks worse than 82.17% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-04), Auckland International Airport's Intrinsic Value: Projected FCF is $2.57. The stock price of Auckland International Airport is $5.20. Therefore, Auckland International Airport's Price-to-Intrinsic-Value-Projected-FCF of today is 2.0.

The historical rank and industry rank for Auckland International Airport's Intrinsic Value: Projected FCF or its related term are showing as below:

ACKDF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.29   Med: 1.61   Max: 2.07
Current: 2.02

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Auckland International Airport was 2.07. The lowest was 1.29. And the median was 1.61.

ACKDF's Price-to-Projected-FCF is ranked worse than
82.17% of 729 companies
in the Transportation industry
Industry Median: 0.84 vs ACKDF: 2.02

Auckland International Airport  (OTCPK:ACKDF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Auckland International Airport's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=5.20/2.5491964741666
=2.04

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Auckland International Airport Intrinsic Value: Projected FCF Related Terms


Auckland International Airport Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Auckland International Airport's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Auckland International Airport Intrinsic Value: Projected FCF Chart

Auckland International Airport Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 3.37 2.87 2.67 2.50 2.53

Auckland International Airport Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 2.50 0.00 2.53 0.00

ACKDF vs JOBY: Intrinsic Value: Projected FCF Comparison

For the Airports & Air Services subindustry, Auckland International Airport's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Auckland International Airport Price-to-Projected-FCF vs Transportation Industry

For the Transportation industry and Industrials sector, Auckland International Airport's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Auckland International Airport's Price-to-Projected-FCF falls into.


ACKDF
90GF Score
Auckland International Airport Ltd ACKDF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Auckland International Airport Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Auckland International Airport's Free Cash Flow(6 year avg) = $-95.49.

Auckland International Airport's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-95.494714285714+6320.338*0.8)/1626.837
=2.55

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $2.57 mean?
Auckland International Airport (ACKDF) has a Intrinsic Value: Projected FCF of $2.57 as of Aug. 04, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Auckland International Airport and its competitors. This is 60% above median its historical median of 1.61. Over the past decade, Auckland International Airport's Intrinsic Value: Projected FCF has ranged from 1.29 to 2.07. According to the industry distribution chart, Auckland International Airport ranks #599 out of 729 companies in the Transportation industry, placing it in the top 82.2%.
Is Auckland International Airport's Intrinsic Value: Projected FCF too high?
Auckland International Airport's current Intrinsic Value: Projected FCF of $2.57 is 60% above median its 10-year median of 1.61. Over the past 10 years, this metric has ranged from a low of 1.29 to a high of 2.07. The Transportation industry median Intrinsic Value: Projected FCF is 0.84. Auckland International Airport's value of $2.57 is 206% above this industry median. Based on the distribution chart, Auckland International Airport ranks #599 out of 729 companies in the Transportation industry, which is in the bottom quartile relative to peers. Overall, Auckland International Airport has a GF Score™ of 90/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Auckland International Airport's Intrinsic Value: Projected FCF compare to JOBY?
According to the Transportation industry distribution chart, Auckland International Airport ranks #599 out of 729 companies for Intrinsic Value: Projected FCF. This places Auckland International Airport in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.84. Auckland International Airport's value of $2.57 is 206% above this benchmark. Historically, Auckland International Airport's own Intrinsic Value: Projected FCF has ranged from 1.29 to 2.07 over the past decade. While the company's 10-year median is 1.61 vs. the industry median of 0.84, Auckland International Airport has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Transportation company?
The median Intrinsic Value: Projected FCF among Transportation companies is 0.84, based on 729 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Auckland International Airport's current Intrinsic Value: Projected FCF of $2.57 is 206% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Auckland International Airport and its competitors. For the Transportation industry, the median Intrinsic Value: Projected FCF is 0.84 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Auckland International Airport's current Intrinsic Value: Projected FCF is $2.57, which is 60% above median its own 10-year median of 1.61. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Auckland International Airport stock overvalued right now?
Based on GuruFocus' analysis, Auckland International Airport (ACKDF) is currently considered Fairly Valued. The stock's GF Value™ is $4.98, compared to a current price of $5.20 — trading 4.4% above its estimated fair value. The current Intrinsic Value: Projected FCF is $2.57, which is 60% above median its 10-year median of 1.61 and 206% above the Transportation industry median of 0.84. Auckland International Airport's overall GF Score™ is 90/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Auckland International Airport (ACKDF), the current Intrinsic Value: Projected FCF is $2.57 as of Aug. 04, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Auckland International Airport (ACKDF) Overvalued in 2026?

Based on GuruFocus' analysis, Auckland International Airport stock appears to be overvalued. The current stock price of $5.20 is trading 4.4% above its estimated GF Value™ of $4.98. GuruFocus considers Auckland International Airport to be Fairly Valued.

Key valuation signals for ACKDF:

  • Intrinsic Value: Projected FCF: $2.57 (60% above median its 10-year median of 1.61)
  • GF Value™: $4.98 vs. price of $5.20 (4.4% above fair value)
  • GF Score™: 90/100 with 5 warning signs
  • Industry Position: 206% above the Transportation median (#599 of 729)

No single metric tells the full story. See the ACKDF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Auckland International Airport Business Description

Address 4 Leonard Isitt Drive, Auckland Airport Business District, Manukau, NTL, NZL, 2022
Auckland Airport is New Zealand's largest airport, handling about 75% of the country's international arrivals and departures. It owns over 1,500 hectares of land, and hosts unregulated ancillary commercial services, including retail and duty-free, car parking, hotels, warehouses, and offices. Substantial development opportunities are set to materially expand capacity over the next decade. The airport also has a 25% stake in the small, but fast-growing Queenstown airport on New Zealand's South Island.
90GF Score

Get the complete analysis for ACKDF

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$5.20
Price
$4.98
GF Value