DCF Calculator

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

Air France-KLM S.A. (AFLYY)

Industrials | Airlines, Airports & Air Services

Today's Price

$1.36

Today's Fair Value

$0.57 -58.09%

Margin of Safety

-138.60%

Projected Value (5Y)

$0.91 -33.09%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 17.78% | CAGR (5y): 27.04%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 0.16x)

Discount Rate