DCF Calculator

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

Airports of Thailand Public Company Limited (APTPF)

Industrials | Airlines, Airports & Air Services

Today's Price

$1.78

Today's Fair Value

$2.21 +24.16%

Margin of Safety

+19.46%

Projected Value (5Y)

$3.56 +100%

Dividends Paid (5Y)

$0.25

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -5.13% | CAGR (5y): 32.29%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 9.18% | CAGR (5y): 36.51%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 21.97x)

Discount Rate