DCF Calculator

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

FTAI Aviation Ltd. (FTAIN)

Industrials | Rental & Leasing Services

Today's Price

$24.99

Today's Fair Value

$93.27 +273.23%

Margin of Safety

+73.21%

Projected Value (5Y)

$150.22 +501.12%

Dividends Paid (5Y)

$14.20

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: 11.29% | CAGR (5y): 16.16%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.86x)

Discount Rate