DCF Calculator

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

Innovative Aerosystems, Inc. (IA)

Industrials | Aerospace & Defense

Today's Price

$20.77

Today's Fair Value

$13.36 -35.68%

Margin of Safety

-55.46%

Projected Value (5Y)

$21.52 +3.61%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 0% | CAGR (5y): -23.08%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.63x)

Discount Rate