NYSE: MBSC - M3-Brigade Acquisition III Corp.

Yield per half year: 0%
Dividend yield: 0.00%
Sector: Consumer Staples

Current price
9.37 $
Average price
19.99 $ +113.3%

Price based on EPS
19.99 $ +113.3%
10/10

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 19.99 $
Current price = 9.37 $ (difference = +113.3%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -15.73 $
Current price = 9.37 $ (difference = -267.88%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -1.42 $
Current price = 9.37 $ (difference = -115.18%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription