The Discounted Cash Flow (DCF) valuation of Macquarie Infrastructure Corp (MIC) is (1,139.81) USD. With the latest stock price at 4.09 USD, the upside of Macquarie Infrastructure Corp based on DCF is -27968.2%.
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 | (4,886.81) - (653.70) | (1,139.81) |
| Upside | -119581.9% - -16082.9% | -27968.2% |