DCF Calculator

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

Grupo Aeroportuario del Centro Norte, S.A.B. de C.V. (OMAB)

Industrials | Airlines, Airports & Air Services

Today's Price

$99.56

Today's Fair Value

$253.40 +154.52%

Margin of Safety

+60.71%

Projected Value (5Y)

$408.11 +309.91%

Dividends Paid (5Y)

$27.74

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 13.77% | CAGR (5y): 42.07%

Diluted Shares Growth Rate

Regression: -0.25% | CAGR (5y): -0.2%

Dividend Growth Rate

Regression: 13.33% | CAGR (5y): -11.02%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.88x)

Discount Rate