DCF Calculator

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

Airbus SE (EADSY)

Industrials | Aerospace & Defense

Today's Price

$55.57

Today's Fair Value

$113.75 +104.7%

Margin of Safety

+51.15%

Projected Value (5Y)

$183.19 +229.66%

Dividends Paid (5Y)

$6.76

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 13.92% | CAGR (5y): 63.69%

Diluted Shares Growth Rate

Regression: 0.13% | CAGR (5y): 0.2%

Dividend Growth Rate

Regression: 9.85% | CAGR (5y): 22.43%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.4x)

Discount Rate