DCF Calculator

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

American Airlines Group Inc. (AAL)

Industrials | Airlines, Airports & Air Services

Today's Price

$13.57

Today's Fair Value

$1.50 -88.95%

Margin of Safety

-804.67%

Projected Value (5Y)

$2.42 -82.17%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -10.33% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.81% | CAGR (5y): 6.46%

Dividend Growth Rate

Regression: 7.71% | CAGR (5y): -12.94%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.76x)

Discount Rate