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

$34.59

Today's Fair Value

$78.99 +128.36%

Margin of Safety

+56.21%

Projected Value (5Y)

$127.21 +267.77%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 106.03% | CAGR (5y): 107.53%

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: 3.45x)

Discount Rate