DCF Calculator

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

Exchange Income Corporation (EIFZF)

Industrials | Airlines, Airports & Air Services

Today's Price

$81.47

Today's Fair Value

$60.81 -25.36%

Margin of Safety

-33.97%

Projected Value (5Y)

$97.93 +20.2%

Dividends Paid (5Y)

$10.56

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 12.88% | CAGR (5y): 28.32%

Diluted Shares Growth Rate

Regression: 7.04% | CAGR (5y): 9.62%

Dividend Growth Rate

Regression: 1.99% | CAGR (5y): 2.03%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.55x)

Discount Rate