DCF Calculator

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

Aena S.M.E., S.A. (ANYYY)

Industrials | Airlines, Airports & Air Services

Today's Price

$15.85

Today's Fair Value

$15.73 -0.76%

Margin of Safety

-0.76%

Projected Value (5Y)

$25.34 +59.87%

Dividends Paid (5Y)

$5.59

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.81% | CAGR (5y): 0%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 34.73% | CAGR (5y): 34.77%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.22x)

Discount Rate