DCF Calculator

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

Madison Air Solutions Corporation (MAIR)

Industrials | Industrial - Machinery

Today's Price

$23.16

Today's Fair Value

$25.89 +11.79%

Margin of Safety

+10.54%

Projected Value (5Y)

$41.69 +80.01%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 9.44% | CAGR (5y): 9.43%

Diluted Shares Growth Rate

Regression: -0.01% | CAGR (5y): -0.01%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 45.67x)

Discount Rate