DCF Calculator

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

Grupo Aeroportuario del Centro Norte, S.A.B. de C.V. (OMAB)

Industrials | Airlines, Airports & Air Services

Today's Price

$102.92

Today's Fair Value

$256.61 +149.33%

Margin of Safety

+59.89%

Projected Value (5Y)

$413.27 +301.54%

Dividends Paid (5Y)

$27.77

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 13.77% | CAGR (5y): 42.07%

Diluted Shares Growth Rate

Regression: -0.25% | CAGR (5y): -0.2%

Dividend Growth Rate

Regression: 13.45% | CAGR (5y): -11.02%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.6x)

Discount Rate