The Discounted Cash Flow (DCF) valuation of Macquarie Infrastructure Corp (MIC) is (4,613.38) USD. With the latest stock price at 12.17 USD, the upside of Macquarie Infrastructure Corp based on DCF is -38001.5%.
Based on the latest price of 12.17 USD and our DCF valuation, Macquarie Infrastructure Corp (MIC) is a sell. selling MIC stocks now will result in a potential gain of 38001.5%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.1% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (19,779.35) - (2,645.86) | (4,613.38) |
| Upside | -162598.7% - -21837.2% | -38001.5% |