DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Applied Aerospace & Defense, Inc. (AADX)

Industrials | Aerospace & Defense

Today's Price

$11.15

Today's Fair Value

$13.11 +17.58%

Margin of Safety

+14.95%

Projected Value (5Y)

$21.11 +89.33%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0% | CAGR (5y): 73.3%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate