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%.
Based on the latest price of 4.09 USD and our DCF valuation, Macquarie Infrastructure Corp (MIC) is a sell. selling MIC stocks now will result in a potential gain of 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% |