DCF Calculator

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

LATAM Airlines Group S.A. (LTM)

Industrials | Airlines, Airports & Air Services

Today's Price

$44.55

Today's Fair Value

$31.51 -29.27%

Margin of Safety

-41.38%

Projected Value (5Y)

$50.74 +13.89%

Dividends Paid (5Y)

$0.43

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 14.55% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 62.56% | CAGR (5y): 122.14%

Dividend Growth Rate

Regression: -40.33% | CAGR (5y): -53.07%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.11x)

Discount Rate