Merida Merger Corp. I (MCMJ) Discounted Future Market Cap - Discounting Cash Flows
Merida Merger Corp. I
MCMJ (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Discounted Future Market Cap

This model estimates the intrinsic value of a common share by projecting the Future Market Capitalization using the estimated PE Ratio and then discounting it to the Present using an Annual Required Rate of Return.

Interactive Assumptions

Results

Present Value 28.05 USD
Estimated net income -47.36 Mil. USD
Estimated market capitalization 113.3 Mil. USD
Market capitalization discounted to present 85.03 Mil. USD
Shares Outstanding 3.03 Mil.
Earnings Per Share (EPS) -2.73 USD
Market Price 6.53 USD
Price to Earnings (PE) Ratio 1.06 Thou.

Historical and forecasted data

In Millions of USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Revenue 34.64 59.6 41.24 70.95 122.1 210 361.3
Revenue Growth Rate
72.04% 19.05% 72.04% 72.04% 72.04% 72.04%
Net Income -5.75 -5.74 -5.41 -9.3 -16 -27.53 -47.36

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 47.12 59.6 34.64
0 0
Cost of Revenue 5.01 6.34 3.68
0 0
Gross Profit 42.11 53.26 30.96
0 0
Gross Margin 89.38% 89.36% 89.39%
Operating Income -2.15 -4.62 -3.14
-0.661 -0.168
Operating Margin -8.4% -7.75% -9.05%
Net Income -2.82 -5.74 -5.75
0.101 0.102
Net Margin -13.11% -9.63% -16.59%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 47.12 59.6 34.64
0 0
Revenue Growth Rate 72.04% 72.04%
Net Income -2.82 -5.74 -5.75
0.101 0.102
Net Margin -13.11% -9.63% -16.59%
Net Income Growth Rate -0.288% -0.157%
-0.418%
Stockholders Equity 128 122.6
130.8 130.7
Equity Growth Rate 0.077%
0.077%
Return on Invested Capital (ROIC) -1.35% -3.56%
-0.399% -0.102%
After-tax Operating Income -2.1 -4.62 -3.14
-0.521 -0.133
Income Tax Rate 21.08% 0% 0%
21.15% 21%
Invested Capital 130.2 129.8
130.6 130.3
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us