DCF Calculator

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

American Airlines Group Inc. (AAL)

Industrials | Airlines, Airports & Air Services

Today's Price

$12.60

Today's Fair Value

$1.48 -88.25%

Margin of Safety

-751.35%

Projected Value (5Y)

$2.38 -81.11%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -10.33% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.81% | CAGR (5y): 6.46%

Dividend Growth Rate

Regression: 2.08% | CAGR (5y): -7.79%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.83x)

Discount Rate