ACHR · Discounted Cash Flow Valuation

Archer Aviation DCF Valuation: Intrinsic Value Calculator

Archer Aviation Inc. (ACHR) DCF model with live financials. See the pre-loaded intrinsic value estimate below, then adjust growth and discount rate assumptions in the full calculator.

DCF Snapshot

Current Price$4.44

Market Cap$3.4B

TTM Free Cash Flow$-417M

Intrinsic value unavailable — live data may be loading

Assumptions

FCF Growth Rate20%

Discount Rate (WACC)13%

Terminal Growth2.5%

Projection Period10 years

These are conservative starting assumptions. Adjust them in the full calculator to test your own thesis.

What Drives Archer Aviation's DCF

Archer Aviation is a pre-revenue eVTOL (electric vertical takeoff and landing) company developing the Midnight aircraft for urban air mobility. The company has secured a $142M contract with the US Air Force and a partnership with United Airlines for commercial deployment. DCF assumptions are highly speculative given no commercial revenue — key variables are the timeline to FAA type certification, unit economics at scale, and whether urban air taxi demand materializes in addressable markets. A high discount rate of 13% reflects the early-stage risk, regulatory uncertainty, and capital intensity of aircraft certification and manufacturing.

Adjust these assumptions in the full DCF calculator →Get the full analysis →

More tools & guides

DCF Calculator

Run a full DCF on any ticker with live data

DCF Analysis Guide

The complete guide to building and stress-testing a DCF model

Intrinsic Value Calculator

Compare DCF, earnings power, and asset-based valuations side by side