DCF Calculator

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

AerSale Corporation (ASLE)

Industrials | Airlines, Airports & Air Services

Today's Price

$4.83

Today's Fair Value

$0.36 -92.55%

Margin of Safety

-1241.67%

Projected Value (5Y)

$0.58 -87.99%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -6.6% | CAGR (5y): 6.95%

Diluted Shares Growth Rate

Regression: 2.63% | CAGR (5y): 4.12%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 21.16x)

Discount Rate