DCF Calculator

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

Grupo Aeroportuario del Pacífico, S.A.B. de C.V. (PAC)

Industrials | Airlines, Airports & Air Services

Today's Price

$206.58

Today's Fair Value

$411.66 +99.27%

Margin of Safety

+49.82%

Projected Value (5Y)

$662.98 +220.93%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 17.45% | CAGR (5y): 38.67%

Diluted Shares Growth Rate

Regression: -0.5% | CAGR (5y): -0.78%

Dividend Growth Rate

Regression: 19.19% | CAGR (5y): 41.32%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.25x)

Discount Rate