DCF Calculator

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

Cathay Pacific Airways Limited (CPCAY)

Industrials | Airlines, Airports & Air Services

Today's Price

$9.70

Today's Fair Value

$6.74 -30.52%

Margin of Safety

-43.92%

Projected Value (5Y)

$10.86 +11.96%

Dividends Paid (5Y)

$4.07

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 12.82% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 7.97% | CAGR (5y): 5.45%

Dividend Growth Rate

Regression: 8.64% | CAGR (5y): 22.02%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 27.84x)

Discount Rate