DCF Calculator

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

Miami International Holdings, Inc. (MIAX)

Financial Services | Financial - Capital Markets

Today's Price

$37.84

Today's Fair Value

$82.87 +119%

Margin of Safety

+54.34%

Projected Value (5Y)

$133.47 +252.72%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 111.93% | CAGR (5y): 118.17%

Diluted Shares Growth Rate

Regression: -1.82% | CAGR (5y): -2.54%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 3.84x)

Discount Rate