DCF Calculator

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

International Consolidated Airlines Group S.A. (BABWF)

Industrials | Airlines, Airports & Air Services

Today's Price

$5.75

Today's Fair Value

$3.16 -45.04%

Margin of Safety

-81.96%

Projected Value (5Y)

$5.09 -11.48%

Dividends Paid (5Y)

$0.96

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.81% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 12.63% | CAGR (5y): 7.36%

Dividend Growth Rate

Regression: -16.25% | CAGR (5y): 81.75%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.32x)

Discount Rate