MIC has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
MIC has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2024-05-04), Macquarie Infrastructure Holdings LLC's Intrinsic Value: Projected FCF is $0.00. The stock price of Macquarie Infrastructure Holdings LLC is $4.09. Therefore, Macquarie Infrastructure Holdings LLC's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.
The historical rank and industry rank for Macquarie Infrastructure Holdings LLC's Intrinsic Value: Projected FCF or its related term are showing as below:
The historical data trend for Macquarie Infrastructure Holdings LLC's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Macquarie Infrastructure Holdings LLC Annual Data | |||||||||||||||||||||
Trend | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | Dec21 | |||||||||||
Intrinsic Value: Projected FCF | Get a 7-Day Free Trial | 37.08 | 52.95 | 55.97 | 42.22 | 28.67 |
Macquarie Infrastructure Holdings LLC Quarterly Data | ||||||||||||||||||||
Jun17 | Sep17 | Dec17 | Mar18 | Jun18 | Sep18 | Dec18 | Mar19 | Jun19 | Sep19 | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 | Mar21 | Jun21 | Sep21 | Dec21 | Mar22 | |
Intrinsic Value: Projected FCF | Get a 7-Day Free Trial | 42.61 | 39.13 | 29.15 | 28.67 | 27.60 |
For the Utilities - Regulated Gas subindustry, Macquarie Infrastructure Holdings LLC's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
For the Utilities - Regulated industry and Utilities sector, Macquarie Infrastructure Holdings LLC's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Macquarie Infrastructure Holdings LLC's Price-to-Projected-FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)
In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):
Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)
Add all the Free Cash Flow together and divide 6 will get Macquarie Infrastructure Holdings LLC's Free Cash Flow(6 year avg) = $234.73.
Macquarie Infrastructure Holdings LLC's Intrinsic Value: Projected FCF for today is calculated as
Intrinsic Value: Projected FCF | = | (Growth Multiple | * | Free Cash Flow (6 year avg) | + | Total Stockholders Equity (Mar22) | * | 0.8) | / | Shares Outstanding (Diluted Average) |
= | (9.5203515959648 | * | 234.72784 | + | 307.069 | * | 0.8) | / | 89.860 | |
= | 27.60 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Macquarie Infrastructure Holdings LLC (NYSE:MIC) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Macquarie Infrastructure Holdings LLC's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF | = | Share Price | / | Intrinsic Value: Projected FCF |
= | 4.09 | / | 27.602345494785 | |
= | 0.15 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Thank you for viewing the detailed overview of Macquarie Infrastructure Holdings LLC's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Christopher Frost | director, officer: Chief Executive Officer | C/O MACQUARIE INFRASTRUCTURE CORPORATION 125 WEST 55TH STREET NEW YORK NY 10019 |
Nick O'neil | officer: Chief Financial Officer | C/O MACQUARIE INFRASTRUCTURE CORPORATION 125 WEST 55TH STREET NEW YORK NY 10019 |
Michael Kernan | officer: General Counsel and Secretary | 125 W 55TH STREET NEW YORK NY 10019 |
Jay Davis | officer: Vice President | 125 W. 55TH STREET LEVEL 15 NEW YORK NY 10019 |
Martin Stanley | director | C/O MACQUARIE INFRASTRUCTURE COMPANY LLC 125 WEST 55TH STREET NEW YORK NY 10019 |
Ronald Kirk | director | TEXAS INSTRUMENTS INCORPORATED, 12500 TI BOULEVARD MS 3999, DALLAS TX 75243 |
Maria S. Dreyfus | director | 125 WEST 55TH STREET, 15TH FLOOR, NEW YORK NY 10019 |
Ouma Sananikone | director | C/O MACQUARIE INFRASTRUCTURE COMPANY LLC, 125 WEST 55TH STREET, NEW YORK NY 10019 |
Henry E Lentz | director | ONE WILLIAMS CENTER, SUITE 3800, TULSA OK 74172 |
Amanda M Brock | director | 840 GESSNER ROAD, SUITE 1400, HOUSTON TX 77024 |
Brown Norman H Jr | director | C/O MACQUARIE INFRASTRUCTURE COMPANY LLC 125 WEST 55TH STREET NEW YORK NY 10019 |
Mihi Llc | director, 10 percent owner | 125 WEST 55TH STREET, NEW YORK NY 10019 |
Macquarie Infrastructure Management (usa) Inc | director, 10 percent owner | 125 WEST 55TH STREET, 15TH FLOOR NEW YORK NY 10019 |
Macquarie Group Ltd | 10 percent owner | 50 MARTIN PLACE, SYDNEY, NSW 2000 C3 2000 |
Carmany George W Iii | other: Former Director | C/O MACQUARIE INFRASTRUCTURE COMPANY LLC 600 FIFTH AVENUE, 21ST FLOOR NEW YORK NY 10020 |
From GuruFocus
By GuruFocus Research GuruFocus Editor • 01-07-2023
By Business Wire Business Wire • 07-21-2022
By Business Wire Business Wire • 02-05-2021
By GuruFocus Research GuruFocus Editor • 08-16-2021
By Business Wire Business Wire • 03-18-2020
By Business Wire Business Wire • 09-21-2021
By Business Wire Business Wire • 07-28-2021
By Business Wire Business Wire • 09-23-2021
By Business Wire Business Wire • 09-23-2021
By Business Wire Business Wire • 02-17-2021
Disclaimers: GuruFocus.com is not operated by a broker or a dealer. It has an affiliated registered investment adviser, which serves as the subadviser to an exchange traded fund. This investment adviser does not provide advice to individual investors. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The individuals or entities selected as "gurus" may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. Gurus may be added or dropped from the GuruFocus site at any time. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.