DCF Calculator

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

Azul S.A. (AZUL)

Industrials | Airlines, Airports & Air Services

Today's Price

$4.00

Today's Fair Value

$5.84 +46%

Margin of Safety

+31.51%

Projected Value (5Y)

$9.41 +135.25%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 13.12% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.87% | CAGR (5y): 5.43%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.93x)

Discount Rate