MIGI has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
MIGI 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 (2024-06-07), Mawson Infrastructure Group's Intrinsic Value: Projected FCF is $-16.17. The stock price of Mawson Infrastructure Group is $1.28. Therefore, Mawson Infrastructure Group's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.
The historical rank and industry rank for Mawson Infrastructure Group's Intrinsic Value: Projected FCF or its related term are showing as below:
The historical data trend for Mawson Infrastructure Group'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.
Mawson Infrastructure Group Annual Data | |||||||||||||||||||||
Trend | Dec14 | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | Dec21 | Dec22 | Dec23 | |||||||||||
Intrinsic Value: Projected FCF | Get a 7-Day Free Trial | -48.51 | -5.66 | -6.58 | -15.50 | -15.61 |
Mawson Infrastructure Group Quarterly Data | ||||||||||||||||||||
Jun19 | Sep19 | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 | Mar21 | Jun21 | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | |
Intrinsic Value: Projected FCF | Get a 7-Day Free Trial | -15.75 | -15.41 | -15.32 | -15.61 | -16.17 |
For the Capital Markets subindustry, Mawson Infrastructure Group'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 Capital Markets industry and Financial Services sector, Mawson Infrastructure Group's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Mawson Infrastructure Group'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 Mawson Infrastructure Group's Free Cash Flow(6 year avg) = $-29.36.
Mawson Infrastructure Group'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 (Mar24) | * | 0.8) | / | Shares Outstanding (Diluted Average) |
= | (9.5203515959648 | * | -29.35888 | + | 13.014 | * | 0.8) | / | 16.645 | |
= | -16.17 |
* 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.
Mawson Infrastructure Group (NAS:MIGI) 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.
Mawson Infrastructure Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF | = | Share Price | / | Intrinsic Value: Projected FCF |
= | 1.28 | / | -16.166756387128 | |
= |
* 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 Mawson Infrastructure Group's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Rahul Mewawalla | director | 265 TURNER DRIVE, DURANGO CO 80202 |
Michael Forrest Hughes | director | 21/6A GREENKNOWE AVE, ELIZABETH BAY C3 2011 |
Ariel Humberto Sivikofsky | officer: Principal Accounting Officer | 207-209 DERRIBONG DRIVE, CORDEAUX HEIGHTS C3 2526 |
Nicholas Jeremy Hughes-jones | officer: Chief Commercial Officer | LEVEL 5, 97 PACIFIC HIGHWAY, NORTH SYDNEY C3 2060 |
Hetal Majithia | officer: Chief Financial Officer | 5/44 BAYSWATER ROAD, RUSHCUTTERS BAY C3 2011 |
James Edward Manning | director, 10 percent owner, officer: Chief Executive Officer | 301 EDGECLIFF RD, WOOLLAHRA C3 2025 |
Martin Gregory John Walton | director | 65 NEERIM ROAD, CASTLE COVE C3 2069 |
Jonathan Brian Rubini | 10 percent owner | 2655 MARSTON DRIVE, ANCHORAGE AK 99517 |
Noam Danenberg | officer: Chief Operating Officer | 4 BOROCHOV ST, HOD HASHARON L3 4520404 |
Or Eisenberg | officer: Acting CEO, CFO, Treas & Secy. | 2 WISSOTZKY ST, TEL AVIV L3 6250204 |
Liam Daniel Wilson | officer: Chief Operating Officer | APARTMENT PHE, 100 JANE ST, WEST VILLAGE NY 10014 |
Rimon Gold Assets Ltd | 10 percent owner | RAVEN RAVID & CO., 32A HABARZEL ST., TEL AVIV L3 6971047 |
Mark M Sieczkarek | director, officer: Chairman | |
Michael Belkin | director | 4 ALONIM ST., GIVATE, SHMUEL L3 54044 |
Yaakov Zarachia | 10 percent owner | 10 TZEMACH TZEDEK ST., LOD L3 7132130 |
From GuruFocus
By ACCESSWIRE ACCESSWIRE • 04-12-2023
By Business Wire • 07-06-2023
By Business Wire Business Wire • 03-23-2023
By GlobeNewswire • 12-20-2023
By Business Wire Business Wire • 06-14-2023
By GlobeNewswire • 12-19-2023
By Business Wire Business Wire • 05-04-2023
By Business Wire Business Wire • 05-15-2023
By Business Wire • 08-21-2023
By Business Wire Business Wire • 05-09-2023
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.