DCF Calculator

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

FTAI Aviation Ltd. (FTAIM)

Industrials | Aerospace & Defense

Today's Price

$26.58

Today's Fair Value

$74.70 +181.04%

Margin of Safety

+64.42%

Projected Value (5Y)

$120.31 +352.63%

Dividends Paid (5Y)

$20.68

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 68.87% | CAGR (5y): 74.21%

Diluted Shares Growth Rate

Regression: 4.27% | CAGR (5y): 3.84%

Dividend Growth Rate

Regression: 23.39% | CAGR (5y): 26.08%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.96x)

Discount Rate