DCF Calculator

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

Promotora y Operadora de Infraestructura, S. A. B. de C. V. (PYYIF)

Industrials | Industrial - Infrastructure Operations

Today's Price

$11.45

Today's Fair Value

$10.54 -7.95%

Margin of Safety

-8.63%

Projected Value (5Y)

$16.97 +48.21%

Dividends Paid (5Y)

$2.04

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.06% | CAGR (5y): 19.41%

Diluted Shares Growth Rate

Regression: -1.82% | CAGR (5y): -2.02%

Dividend Growth Rate

Regression: 18.25% | CAGR (5y): 17.53%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.03x)

Discount Rate