DCF Calculator

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

Madison Air Solutions Corporation (MAIR)

Industrials | Industrial - Machinery

Today's Price

$23.87

Today's Fair Value

$18.65 -21.87%

Margin of Safety

-27.99%

Projected Value (5Y)

$30.04 +25.85%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 50.31x)

Discount Rate