DCF Calculator

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

Republic Airways Holdings Inc. (RJET)

Industrials | Airlines, Airports & Air Services

Today's Price

$19.87

Today's Fair Value

$8.35 -57.98%

Margin of Safety

-137.96%

Projected Value (5Y)

$13.45 -32.31%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 9.44% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 16.33% | CAGR (5y): 91.07%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.42x)

Discount Rate