DCF Calculator

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

Air Industries Group (AIRI)

Industrials | Aerospace & Defense

Today's Price

$2.62

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. AIRI currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.1% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 18.34% | CAGR (5y): 5.38%

Dividend Growth Rate

Regression: -13.61% | CAGR (5y): -15.82%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.45x)

Discount Rate