DCF Calculator

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

Bombardier Inc. (BDRBF)

Industrials | Aerospace & Defense

Today's Price

$234.79

Today's Fair Value

$87.26 -62.83%

Margin of Safety

-169.07%

Projected Value (5Y)

$140.54 -40.14%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 10.97% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.53% | CAGR (5y): 0.85%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8x)

Discount Rate