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

$2.52

Today's Fair Value

$0.14 -94.44%

Margin of Safety

-1700.00%

Projected Value (5Y)

$0.23 -90.87%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -17.93% | CAGR (5y): -42.16%

Diluted Shares Growth Rate

Regression: 52.12% | CAGR (5y): 40.73%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 79.33x)

Discount Rate