DCF Calculator

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

Grupo Aeroméxico, S.A.B. de C.V. (AERO)

Industrials | Airlines, Airports & Air Services

Today's Price

$14.96

Today's Fair Value

$12.74 -14.84%

Margin of Safety

-17.43%

Projected Value (5Y)

$20.52 +37.17%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 25.64% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 546.12% | CAGR (5y): 2465.97%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.26x)

Discount Rate