DCF Calculator

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

Embraer S.A. (EMBJ)

Industrials | Aerospace & Defense

Today's Price

$74.19

Today's Fair Value

$47.25 -36.31%

Margin of Safety

-57.02%

Projected Value (5Y)

$76.09 +2.56%

Dividends Paid (5Y)

$2.01

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.43% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.02% | CAGR (5y): -0.08%

Dividend Growth Rate

Regression: -9.83% | CAGR (5y): 367.87%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.79x)

Discount Rate