DCF Calculator

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

MDA Space Ltd (MDA)

Industrials | Aerospace & Defense

Today's Price

$27.20

Today's Fair Value

$16.04 -41.03%

Margin of Safety

-69.58%

Projected Value (5Y)

$25.84 -5%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 72.03% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.88% | CAGR (5y): 1.95%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 55.52x)

Discount Rate