DCF Calculator

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

Mobile Infrastructure Corp (BEEP)

Industrials | Industrial - Infrastructure Operations

Today's Price

$2.84

Today's Fair Value

$0.45 -84.15%

Margin of Safety

-531.11%

Projected Value (5Y)

$0.72 -74.65%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -15.98% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 51.4% | CAGR (5y): 40.73%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 81.1x)

Discount Rate