DCF Calculator

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

Localiza Rent a Car S.A. (LZRFY)

Industrials | Rental & Leasing Services

Today's Price

$5.22

Today's Fair Value

$22.15 +324.33%

Margin of Safety

+76.43%

Projected Value (5Y)

$35.68 +583.52%

Dividends Paid (5Y)

$5.33

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 22.31% | CAGR (5y): 31.8%

Diluted Shares Growth Rate

Regression: 5.1% | CAGR (5y): 7.12%

Dividend Growth Rate

Regression: 19.7% | CAGR (5y): 52.78%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.48x)

Discount Rate