DCF Calculator

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

Air Canada (ACDVF)

Industrials | Airlines, Airports & Air Services

Today's Price

$14.42

Today's Fair Value

$3.21 -77.74%

Margin of Safety

-349.22%

Projected Value (5Y)

$5.17 -64.15%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -2.06% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.04% | CAGR (5y): 2.56%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.41x)

Discount Rate