DCF Calculator

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

International Consolidated Airlines Group S.A. (ICAGY)

Industrials | Airlines, Airports & Air Services

Today's Price

$11.60

Today's Fair Value

$5.60 -51.72%

Margin of Safety

-107.14%

Projected Value (5Y)

$9.02 -22.24%

Dividends Paid (5Y)

$0.62

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.81% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 12.63% | CAGR (5y): 7.36%

Dividend Growth Rate

Regression: -19.3% | CAGR (5y): 28.82%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.76x)

Discount Rate