DCF Calculator

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

Singapore Airlines Limited (SINGY)

Industrials | Airlines, Airports & Air Services

Today's Price

$10.96

Today's Fair Value

$9.72 -11.31%

Margin of Safety

-12.76%

Projected Value (5Y)

$15.65 +42.79%

Dividends Paid (5Y)

$3.18

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 14.85% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 8.08% | CAGR (5y): -3.48%

Dividend Growth Rate

Regression: 1.63% | CAGR (5y): 5.98%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 19.31x)

Discount Rate