DCF Calculator

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

ANA Holdings Inc. (ALNPY)

Industrials | Airlines, Airports & Air Services

Today's Price

$4.04

Today's Fair Value

$1.97 -51.24%

Margin of Safety

-105.08%

Projected Value (5Y)

$3.17 -21.53%

Dividends Paid (5Y)

$0.31

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 1.79% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 5.05% | CAGR (5y): 6.81%

Dividend Growth Rate

Regression: 1.08% | CAGR (5y): -19.7%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 1.39x)

Discount Rate