DCF Calculator

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

Aena S.M.E., S.A. (ANYYY)

Today's Price

$15.01

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -2.3% | CAGR (5y): 11.25%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0.01%

Dividend Growth Rate

Regression: 34.73% | CAGR (5y): 34.77%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 9.96x)

Discount Rate