As of 2025-10-28, the Intrinsic Value of Marathon Digital Holdings Inc (MARA) is 73.00 USD. This MARA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 19.56 USD, the upside of Marathon Digital Holdings Inc is 273.20%.
The range of the Intrinsic Value is 23.67 - 135.53 USD
Based on its market price of 19.56 USD and our intrinsic valuation, Marathon Digital Holdings Inc (MARA) is undervalued by 273.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,238.73) - (431.38) | (711.89) | -3739.5% |
| DCF (Growth 10y) | (4,256.19) - (24,984.75) | (7,464.58) | -38262.5% |
| DCF (EBITDA 5y) | 23.67 - 135.53 | 73.00 | 273.2% |
| DCF (EBITDA 10y) | 342.40 - 1,806.94 | 951.94 | 4766.8% |
| Fair Value | 9.16 - 9.16 | 9.16 | -53.16% |
| P/E | 36.94 - 56.52 | 44.76 | 128.8% |
| EV/EBITDA | 2.70 - 30.70 | 15.28 | -21.9% |
| EPV | (18.53) - (23.87) | (21.20) | -208.4% |
| DDM - Stable | 19.34 - 90.06 | 54.70 | 179.6% |
| DDM - Multi | 102.26 - 375.28 | 161.37 | 725.0% |
| Market Cap (mil) | 7,246.20 |
| Beta | 1.92 |
| Outstanding shares (mil) | 370.46 |
| Enterprise Value (mil) | 9,741.26 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.23% |
| Cost of Debt | 5.50% |
| WACC | 7.44% |