The Discounted Cash Flow (DCF) valuation of Marathon Digital Holdings Inc (MARA) is (306.12) USD. With the latest stock price at 22.73 USD, the upside of Marathon Digital Holdings Inc based on DCF is -1446.7%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 10.5% | 8.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (759.77) - (194.38) | (306.12) |
| Upside | -3442.6% - -955.2% | -1446.7% |