← Back to Stock Screener← Stock Screener
ZYBERNO
Stock Report
Updated Aug 31, 2026

Bristow Group Inc. (VTOL)

NYSE

$43.73

Professional Investment Analysis

ZYBERNO SCORE →
Is it a great business? Is it getting better?
61.0/100
AVERAGE BUSINESS
Bristow Group Inc. (VTOL) scores 61/100 — decent metrics but limited evidence of durable competitive advantage.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
MARGIN OF SAFETY
Is this stock cheap or expensive relative to what the business has historically generated for owners?
+54.7%
Undervalued
Is the market underestimating or overestimating what this business is capable of going forward?
+5.4%
Slight Underestimate
↑ UNDER
+50%
Brina Gap
-50%
↓ OVER
← OVERVALUED
-100%
Margin of Safety
UNDERVALUED →
+100%
UNDERESTIMATED
GROWTH
DOUBLE
DISCOUNT
EXPENSIVE
HYPE
VALUE
TRAP
0,0
MoS +54.7%  ·  Gap +5.4%

Two independent signals. One tells you if the stock is cheap relative to what the business has historically generated for owners — the Margin of Safety. The other tells you if the market is underestimating what the business is capable of going forward — the Brina Gap.

They are calculated from completely different data sources and answer completely different questions. The Margin of Safety reads the past. The Brina Gap reads the present economics and compares them against what the current stock price is assuming about the future.

When both point in the same direction simultaneously — DOUBLE DISCOUNT — the probability of genuine mispricing is high. The market is wrong on two independent dimensions at once, which is rare and significant.

The most dangerous scenario is not an overvalued stock — those are easy to avoid. It is a VALUE TRAP: a stock that appears cheap historically but where the market is already pricing in stronger growth than the business fundamentals support. Without the Brina Gap signal this looks identical to a genuine opportunity. The matrix separates them instantly.

The Brina Gap is the more powerful of the two signals. Most investors and analytical tools focus on valuation alone — whether a stock is cheap relative to earnings. Far fewer systematically compare what the business economics structurally support against what the stock price is actually assuming. That gap between fundamental growth potential and market expectations is where the most reliable mispricings live, and where this matrix earns its value.

Use this as your first filter. A stock in DOUBLE DISCOUNT territory is worth investigating. Everything else requires either more caution or a specific reason to act.

DOUBLE DISCOUNT OPPORTUNITY
Bristow Group Inc. (VTOL) scores a Double Discount — Margin of Safety +54.7% against historical owner earnings and Brina Gap +5.4% against forward business economics. Both independent signals point to undervaluation simultaneously.
⚠ Significant divergence between Owner Earnings and Free Cash Flow (0.90×). Intrinsic Value and Brina Gap are likely overstated — acquisition-related D&A is inflating Owner Earnings. Verify earnings quality before acting.
🎯 Expected Annual Return →
35.3%
Margin of Safety convergence — your return if the market re-prices to intrinsic value (5-yr annualised)
13.3%
Brina Gap convergence — your return if the market corrects the growth mispricing the Gap measures
13.4%
Yield + growth — what the business alone earns you, even if the market never re-rates
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):POOR (9.8%)
Debt-to-Equity (Solvency Risk):AVERAGE (0.75x)
Operating Margin (Operational Efficiency):AVERAGE (10.0%)
Return on Capital (Capital Efficiency):AVERAGE (10.3%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
💎
Intrinsic Value
DCF Fair Value
$96.52
🛡️
Margin of Safety
Valuation Gap
54.7%
🎯
Expected Return
Projected Annual
35.3%
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

According to Zyberno, Bristow Group Inc. (VTOL) is a buy opportunity — AVERAGE BUSINESS (61/100) trading at a Margin of Safety of +54.7% against historical owner earnings, with a Brina Gap of +5.4% confirming the market is underestimating its forward growth capacity.

According to Zyberno's DCF model, Bristow Group Inc. (VTOL) trades at $43.73 against an estimated intrinsic value per share of $96.52 — a +54.7% Margin of Safety based on Owner Earnings of $112.95M TTM, projected at 15.5% growth for 10 years with a 2.5% terminal growth rate. The Brina Gap of +5.4% strengthens the case: based on the company's ROIC (10.3%) and reinvestment rate (46.0%), the business can fundamentally grow at 4.7% — but the current enterprise value implies the market expects -0.7%. This places VTOL in the Double Discount quadrant of the Brina Matrix, the rarest and most attractive position. Zyberno's model translates this into a 5-year expected return of 35.3% annually.

Over the trailing twelve months, VTOL generated $112.95M in Owner Earnings. Capital was deployed as follows: $11.03M returned via share buybacks, $131.28M invested in capital expenditures. Reinvestment rate: 46.0%. Owner Earnings have grown at 15.5% annually over the trailing five years using log-linear regression.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:43.73
Market Cap:$1.30B

Valuation Multiples (4)

P/E Ratio:
12.60x
📊 Click to view full VTOL P/E analysis →
P/B Ratio:1.19x
P/S Ratio:0.83x
Peg Ratio:-999.00x

Enterprise Metrics (3)

Enterprise Value:$1.73B
Ev Ebitda Ratio:7.02x
Pfcf Ratio:21.77x

Price Action & Momentum (3)

12-1 Momentum:
+34.2% (68th pctile)
📈 Click to view full VTOL Momentum analysis →
Momentum Percentile:68 / 100
% of 52-Week High:86.8%
B. Profitability Assessment

Return Metrics (7)

ROE:
9.8%
📊 Click to view full VTOL ROE analysis →
ROA:4.4%
Roic:
10.3%
📊 Click to view full VTOL ROIC analysis →
Reinvestment Rate:46.0%
Fundamental Growth Rate (g):4.7%
Market-Implied Growth Rate:-0.7%
Brina Gap:
5.4%
☷ Click to view full VTOL Brina Gap analysis →
LOW CONF

Margin Analysis (3)

Operating Margin Ttm:10.0%
Net Margin Ttm:6.7%
Ebitda Margin:15.7%

TTM Performance (2)

Operating Margin Ttm:10.0%
Net Margin Ttm:6.7%

Yield Metrics (3)

Earnings Yield:$7.94
Owner Earnings Yield:$8.72
Dividend Yield:0.0%
C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

Earnings Surprise (SUE):
-0.20
📊 Click to view full VTOL Earnings Surprise analysis →
EPS Surprise vs Expected:-33.2%
Latest Earnings Filed:2026-08-05

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):26.4%

Earnings Growth (Linear) (1)

Net Income Growth Rate (Linear):23.4%

Cash Flow Growth (Linear) (2)

Free Cash Flow Growth Rate (Linear):13.6%
Operating Cash Flow Growth Rate (Linear):23.7%

Operating Growth (Linear) (1)

Operating Income Growth Rate (Linear):28.7%
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:2.26x
Quick Ratio:1.85x
Cash Ratio:0.94x

Leverage Analysis (3)

Debt To Equity Ttm:0.75x
Debt-to-Equity Ratio:0.75x
Debt To Ebitda:3.03x

Coverage Ratios (2)

Interest Coverage Ratio:3.42x
Times Interest Earned:3.42

Capital Structure (4)

Working Capital:420,611,000.00
Cash And Cash Equivalents:312,297,000.00
Long Term Debt:$718.06M
Net Debt:$433.18M
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $1.56B
Linear Growth: 26.4%
📊 Click to view full VTOL Revenue analysis & methodology →
Cost Of Revenue Ttm:$0.00

Profitability Breakdown (2)

$0.00
Operating income TTM: $156.87M
Linear Growth: 28.7%
📊 Click to view full VTOL Operating Income analysis & methodology →

Bottom Line Performance (3)

Net income TTM: $104.23M
Linear Growth: 23.4%
📊 Click to view full VTOL Net Income analysis & methodology →
Income Before Tax:$99.31M
Ebitda Ttm:246,260,000.00

Operating Expenses (5)

Operating Expenses:1,426,582,000.00
R And D Expense:0.00
Sga Expense:174,123,000.00
Income Tax Expense:-$5.20M
Interest Expense:46,438,000.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%
Sga To Revenue Percentage:42.3%
Ebitda Margin:15.7%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$2.38B
Current Assets:$754.51M
Ppe Net:1,183,721,000.00
Goodwill:0.00
Intangible Assets:$117.85M

Liability Structure (4)

Total Liabilities:1,293,405,000.00
Current Liabilities:333,896,000.00
Long Term Debt:$718.06M
Short Term Debt:$27.42M

Equity & Capital (3)

Equity:$1.09B
Retained Earnings:$468.37M
Common Stock:110,000,000.00

Working Capital Items (3)

Accounts Receivable:0.00
Inventory:137,167,000.00
Accounts Payable:76,493,000.00

Special Items (2)

Contract Liabilities:70,256,000.00
Stock Based Compensation:3,948,000.00
C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: $190.76M
Linear Growth: 23.7%
Free cash flow TTM: $59.48M
Linear Growth: 13.6%
📊 Click to view full VTOL Free Cash Flow analysis & methodology →

Investment Activities (2)

Investing Cash Flow:-$16.41M
Capital Expenditures Ttm:131,275,000.00

Financing Activities (3)

Financing Cash Flow:$71.22M
Dividends Paid Ttm:0.00
Stock Repurchase:11,028,000.00

Capital Transactions (3)

Common Stock Issuance:0.00
Long Term Debt Issuance:$500.00M
Long Term Debt Repayments:$404.00M

Non-Cash Items (1)

Depreciation Amortization Ttm:89,391,000.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):3.58
Eps diluted TTM: $3.47
Linear Growth: 21.4%
📊 Click to view full VTOL EPS analysis & methodology →
Earnings Per Share Ttm:$3.52

Revenue & Cash Per Share (3)

Sales Per Share Ttm:52.81
Operating Cash Flow Per Share:$6.70
Fcf Per Share Ttm:2.01

Book Value & Capital (2)

Book Value Per Share:$36.78
Cash Per Share:10.54

Dividend Policy (1)

Dividend Payout Ratio:17.03x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.67x
Working Capital Turnover Ttm:3.72x

Receivables Management (2)

Receivables Turnover Ttm:-999.00x
Days Sales Outstanding Ttm:-999.00

Inventory Management (2)

Inventory Turnover Ttm:11.40x
Days Inventory Outstanding Ttm:32.01

Payables & Cash Cycle (2)

Days Payable Outstanding:17.85
Cash Conversion Cycle:-984.84
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:40.00
Quality Score:85.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Owner Earnings Analysis (3)

Owner earnings TTM: $112.95M
Linear Growth: 15.5%
📊 Click to view full VTOL Owner Earnings analysis & methodology →
Owner Earnings Per Share:$3.81
Owner Earnings Yield:$8.72

Growth Assessment (1)

Owner Earnings Growth Rate:$15.50

Damodaran Growth Analysis (4)

Reinvestment Rate:46.0%
Fundamental Growth Rate (g):4.7%
Market-Implied Growth Rate:-0.7%
Brina Gap:
5.4%
☷ Click to view full VTOL Brina Gap analysis →
LOW CONF

Intrinsic Value Models (1)

Intrinsic Value:
$2.86B
📊 Click to view full VTOL DCF valuation →

Margin of Safety (1)

Margin Of Safety:
54.7%
📊 Click to view full VTOL valuation analysis →

Return Scenarios (2)

Theoretical 5-Year Return:
35.3%
📊 Click to view full VTOL expected return analysis →
Forward Expected Return (Yield + Growth):
13.4%
📊 Click to view full VTOL expected return analysis →

Investment Assessment (1)

Buffett Assessment:Excellent margin of safety
B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (3)

Revenue Growth Rate (Linear):26.4%
Net Income Growth Rate (Linear):23.4%
Operating Income Growth Rate (Linear):28.7%

Cash Flow Growth Rates (2)

Free Cash Flow Growth Rate (Linear):13.6%
Operating Cash Flow Growth Rate (Linear):23.7%

Other Growth Rates (2)

Book Value Growth Rate (Linear):6.8%
Owner Earnings Growth Rate:$15.50
C. Company Profile & Context

Corporate Information (6)

Symbol:VTOL
Company Name:Bristow Group Inc.
Sector:Unknown
Industry:Air Transportation, Nonscheduled
Exchange:NYSE
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:medium
Volume Category:N/A

Share Structure (3)

Shares Outstanding:29.62M
Shares Outstanding Basic:29.62M
Shares Outstanding Diluted:30.01M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-08-31 20:52:04 UTC
Data Timestamp:2026-08-31T20:52:04.807297
Scroll to Top