DCF Calculator

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

Auckland International Airport Limited (ACKDF)

Industrials | Airlines, Airports & Air Services

Today's Price

$4.93

Today's Fair Value

$5.53 +12.17%

Margin of Safety

+10.85%

Projected Value (5Y)

$8.91 +80.73%

Dividends Paid (5Y)

$1.48

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -4.46% | CAGR (5y): 127.06%

Diluted Shares Growth Rate

Regression: 3.53% | CAGR (5y): 2.85%

Dividend Growth Rate

Regression: -3.19% | CAGR (5y): 65.8%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 31.19x)

Discount Rate