DCF Calculator

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

Ryanair Holdings plc (RYAAY)

Industrials | Airlines, Airports & Air Services

Today's Price

$55.11

Today's Fair Value

$47.44 -13.92%

Margin of Safety

-16.17%

Projected Value (5Y)

$76.40 +38.63%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 3.95% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -3.76% | CAGR (5y): -0.84%

Dividend Growth Rate

Regression: 2.3% | CAGR (5y): 30.86%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.39x)

Discount Rate