DCF Calculator

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

Controladora Vuela Compañía de Aviación, S.A.B. de C.V. (VLRS)

Industrials | Airlines, Airports & Air Services

Today's Price

$6.86

Today's Fair Value

$1.89 -72.45%

Margin of Safety

-262.96%

Projected Value (5Y)

$3.05 -55.54%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 58.3% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -8.28% | CAGR (5y): -35.38%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.28x)

Discount Rate