DCF Calculator

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

Grupo Aeroportuario del Sureste, S. A. B. de C. V. (ASR)

Industrials | Airlines, Airports & Air Services

Today's Price

$255.41

Today's Fair Value

$648.24 +153.8%

Margin of Safety

+60.60%

Projected Value (5Y)

$1044.00 +308.75%

Dividends Paid (5Y)

$114.96

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 19.61% | CAGR (5y): 42.03%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 16.26% | CAGR (5y): 28.34%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.87x)

Discount Rate