DCF Calculator

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

Ryanair Holdings plc (RYAAY)

Industrials | Airlines, Airports & Air Services

Today's Price

$56.43

Today's Fair Value

$47.19 -16.37%

Margin of Safety

-19.58%

Projected Value (5Y)

$76.00 +34.68%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 3.95% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -3.76% | CAGR (5y): -0.84%

Dividend Growth Rate

Regression: 5.33% | CAGR (5y): 187.76%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.32x)

Discount Rate