Abu Dhabi Aviation Co (ADX:ADAVIATION) Intrinsic Value: Projected FCF: د.إ9.98 (As of Aug. 20, 2026) — 105% 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.

ADX:ADAVIATION Abu Dhabi Aviation Co ADX:ADAVIATION
73 GF Score
Price د.إ5.20
GF Value د.إ6.11
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Abu Dhabi Aviation Co Intrinsic Value: Projected FCF?

Abu Dhabi Aviation Co ADX:ADAVIATION 73 Intrinsic Value: Projected FCF is د.إ9.98 as of Aug. 20, 2026, which is 100% below its 10-year median of 0.44. GuruFocus rates ADX:ADAVIATION with a GF Score™ of 73/100 and a GF Value™ of د.إ6.11 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 725 Transportation companies, Abu Dhabi Aviation Co ranks better than 71.31% 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 (2026-08-20), Abu Dhabi Aviation Co's Intrinsic Value: Projected FCF is د.إ9.98. The stock price of Abu Dhabi Aviation Co is د.إ5.20. Therefore, Abu Dhabi Aviation Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

The historical rank and industry rank for Abu Dhabi Aviation Co's Intrinsic Value: Projected FCF or its related term are showing as below:

ADX:ADAVIATION' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.32   Med: 0.44   Max: 1.47
Current: 0.52

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Abu Dhabi Aviation Co was 1.47. The lowest was 0.32. And the median was 0.44.

ADX:ADAVIATION's Price-to-Projected-FCF is ranked better than
71.31% of 725 companies
in the Transportation industry
Industry Median: 0.85 vs ADX:ADAVIATION: 0.52

Abu Dhabi Aviation Co  (ADX:ADAVIATION) 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.

Abu Dhabi Aviation Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=5.20/9.9777707748627
=0.52

* 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.


Abu Dhabi Aviation Co Intrinsic Value: Projected FCF Related Terms


Abu Dhabi Aviation Co Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Abu Dhabi Aviation Co'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.

Abu Dhabi Aviation Co Intrinsic Value: Projected FCF Chart

Abu Dhabi Aviation Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 11.22 13.77 11.55 10.67 12.28

Abu Dhabi Aviation Co Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 9.81 9.87 12.28 9.90 9.98

ADX:ADAVIATION vs JOBY: Intrinsic Value: Projected FCF Comparison

For the Airports & Air Services subindustry, Abu Dhabi Aviation Co'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.


Abu Dhabi Aviation Co Price-to-Projected-FCF vs Transportation Industry

For the Transportation industry and Industrials sector, Abu Dhabi Aviation Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Abu Dhabi Aviation Co's Price-to-Projected-FCF falls into.


ADX:ADAVIATION
73GF Score
Abu Dhabi Aviation Co ADX:ADAVIATION
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Abu Dhabi Aviation Co 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 Abu Dhabi Aviation Co's Free Cash Flow(6 year avg) = د.إ316.15.

Abu Dhabi Aviation Co'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 (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*316.14832+7805.858*0.8)/1096.787
=9.98

* 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 د.إ9.98 mean?
Abu Dhabi Aviation Co (ADX:ADAVIATION) has a Intrinsic Value: Projected FCF of د.إ9.98 as of Aug. 20, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Abu Dhabi Aviation Co and its competitors. This is 105% above median its historical median of 0.44. Over the past decade, Abu Dhabi Aviation Co's Intrinsic Value: Projected FCF has ranged from 0.32 to 1.47. According to the industry distribution chart, Abu Dhabi Aviation Co ranks #208 out of 725 companies in the Transportation industry, placing it in the top 28.7%.
Is Abu Dhabi Aviation Co's Intrinsic Value: Projected FCF too high?
Abu Dhabi Aviation Co's current Intrinsic Value: Projected FCF of د.إ9.98 is 105% above median its 10-year median of 0.44. Over the past 10 years, this metric has ranged from a low of 0.32 to a high of 1.47. Based on the distribution chart, Abu Dhabi Aviation Co ranks #208 out of 725 companies in the Transportation industry, which is above the industry midpoint. Overall, Abu Dhabi Aviation Co has a GF Score™ of 73/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Abu Dhabi Aviation Co's Intrinsic Value: Projected FCF compare to JOBY?
According to the Transportation industry distribution chart, Abu Dhabi Aviation Co ranks #208 out of 725 companies for Intrinsic Value: Projected FCF. This puts Abu Dhabi Aviation Co in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.85. Historically, Abu Dhabi Aviation Co's own Intrinsic Value: Projected FCF has ranged from 0.32 to 1.47 over the past decade. 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 0.85, based on 725 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. 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 Abu Dhabi Aviation Co and its competitors. For the Transportation industry, the median Intrinsic Value: Projected FCF is 0.85 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Abu Dhabi Aviation Co's current Intrinsic Value: Projected FCF is د.إ9.98, which is 105% above median its own 10-year median of 0.44. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Abu Dhabi Aviation Co stock overvalued right now?
Based on GuruFocus' analysis, Abu Dhabi Aviation Co (ADX:ADAVIATION) is currently considered Modestly Undervalued. The stock's GF Value™ is د.إ6.11, compared to a current price of د.إ5.20 — trading 14.9% below its estimated fair value. The current Intrinsic Value: Projected FCF is د.إ9.98, which is 105% above median its 10-year median of 0.44. Abu Dhabi Aviation Co's overall GF Score™ is 73/100 with 4 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 Abu Dhabi Aviation Co (ADX:ADAVIATION), the current Intrinsic Value: Projected FCF is د.إ9.98 as of Aug. 20, 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 Abu Dhabi Aviation Co (ADX:ADAVIATION) Overvalued in 2026?

Based on GuruFocus' analysis, Abu Dhabi Aviation Co stock appears to be undervalued. The current stock price of د.إ5.20 is trading 14.9% below its estimated GF Value™ of د.إ6.11. GuruFocus considers Abu Dhabi Aviation Co to be Modestly Undervalued.

Key valuation signals for ADX:ADAVIATION:

  • Intrinsic Value: Projected FCF: د.إ9.98 (105% above median its 10-year median of 0.44)
  • GF Value™: د.إ6.11 vs. price of د.إ5.20 (14.9% below fair value)
  • GF Score™: 73/100 with 4 warning signs

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


Abu Dhabi Aviation Co Business Description

Address P.O. Box 2723, Abu Dhabi, ARE
Abu Dhabi Aviation Co is engaged in the provision of maintenance, repair, and overhaul (MRO) services for fixed-wing, rotary-wing, and military aircraft. The company also provides professional and technical support services, owns and operates helicopters and fixed-wing aircraft, undertakes charter and commercial air cargo operations, and trades in aircraft spare parts, and accessories, both within and outside the United Arab Emirates. Its reporting segments are: i) General aviation, ii) Maintenance, repair and overhauls (MRO), iii) Investments. The majority of revenue is derived from the Maintenance, repair and overhauls (MRO) segment, which provides routine inspections, repairs, overhauls, and modifications, among other similar services.
73GF Score

Get the complete analysis for ADX:ADAVIATION

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

د.إ5.20
Price
د.إ6.11
GF Value