Mobile Infrastructure Corporation

Mobile Infrastructure Corporation

BEEPยทNASDAQ

$2.18

-3.1%
Real EstateReal Estate - General

Mobile Infrastructure Corporation is a Maryland corporation formed on May 4, 2015. The Company focuses on acquiring, owning and leasing parking facilities and related infrastructure, including parking lots, parking garages and other parking structures throughout the United States. The Company targets both parking garage and surface lot properties primarily in top 50 U.S. Metropolitan Statistical Areas (MSAs), with proximity to key demand drivers, such as commerce, events and venues, government and institutions, hospitality and multifamily central business districts. As of June 30, 2023, the Company owned 43 parking facilities in 21 separate markets throughout the United States, with a total of 15,676 parking spaces and approximately 5.4 million square feet. The Company also owns approximately 0.2 million square feet of retail/commercial space adjacent to its parking facilities.

At a Glance

Live Snapshot
Market Cap$89.80M
EPS-0.5500
P/E Ratio-3.96
Earnings Date08/11/2026
Mobile Infrastructure Corporation

Mobile Infrastructure Corporation Fair Value Envelope

BEEP ยท NASDAQ

Our analysis suggests that BEEP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.18, this represents a potential HIDDEN relative to our calculated worth for Mobile Infrastructure Corporation.

Intrinsic Value
Current Price: $2.18

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$2.1B
+ Cash & Equivalents$15.3M
Firm Value$2.1B
- Debt$208.2M
Equity Value$1.9B
/ Shares Outstanding37,924,449B
DCF Value$50
UNDERVALUED BY 2199%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.5M
$2.8M
$5.0M
$9.0M
$16.3M
$29.4M
$53.2M
$96.0M
$173.5M
$313.3M
Maintenance CapEx
-$397.0K
-$717.0K
-$1.3M
-$2.3M
-$4.2M
-$7.6M
-$13.8M
-$24.9M
-$45.0M
-$81.2M
Owner Earnings
$1.1M
$2.0M
$3.7M
$6.7M
$12.1M
$21.8M
$39.4M
$71.2M
$128.5M
$232.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.1M
$1.8M
$2.9M
$4.9M
$8.2M
$13.7M
$23.0M
$38.4M
$64.3M
$107.5M
Terminal Value represents 87.3% of Enterprise Value