DCF Calculator

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

Ayala Corporation (AYALY)

Industrials | Conglomerates

Today's Price

$8.24

Today's Fair Value

$8.46 +2.67%

Margin of Safety

+2.60%

Projected Value (5Y)

$13.63 +65.41%

Dividends Paid (5Y)

$6.46

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -2.2% | CAGR (5y): -0.34%

Diluted Shares Growth Rate

Regression: -0.07% | CAGR (5y): -0.24%

Dividend Growth Rate

Regression: 9.27% | CAGR (5y): 45.7%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.01x)

Discount Rate