As of 2025-05-14, the Intrinsic Value of Marathon Digital Holdings Inc (MARA) is 569.87 USD. This MARA valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 16.37 USD, the upside of Marathon Digital Holdings Inc is 3,381.20%.
The range of the Intrinsic Value is (139.53) - 1,694.08 USD
Based on its market price of 16.37 USD and our intrinsic valuation, Marathon Digital Holdings Inc (MARA) is undervalued by 3,381.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (7,004.96) - (970.96) | (1,697.77) | -10471.2% |
| DCF (Growth 10y) | (9,447.86) - (76,831.32) | (17,529.73) | -107184.5% |
| DCF (EBITDA 5y) | (47.17) - 63.88 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (139.53) - 1,694.08 | 569.87 | 3381.2% |
| Fair Value | 12.70 - 12.70 | 12.70 | -22.42% |
| P/E | 24.33 - 50.24 | 36.48 | 122.8% |
| EV/EBITDA | (5.54) - 24.48 | 6.12 | -62.6% |
| EPV | (18.49) - (25.14) | (21.82) | -233.3% |
| DDM - Stable | 25.42 - 134.34 | 79.88 | 387.9% |
| DDM - Multi | 199.58 - 853.82 | 327.58 | 1901.1% |
| Market Cap (mil) | 5,661.07 |
| Beta | 2.19 |
| Outstanding shares (mil) | 345.82 |
| Enterprise Value (mil) | 7,719.75 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.35% |
| Cost of Debt | 5.50% |
| WACC | 7.34% |