DCF Calculator

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

Sky Harbour Group Corp (SKYH)

Real Estate | Real Estate - Development

Today's Price

$9.90

Today's Fair Value

$8.34 -15.76%

Margin of Safety

-18.71%

Projected Value (5Y)

$13.43 +35.66%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 23.18% | CAGR (5y): 45.34%

Diluted Shares Growth Rate

Regression: 14.03% | CAGR (5y): 14.88%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.85x)

Discount Rate