As of 2024-12-14, the Intrinsic Value of MediaAlpha Inc (MAX) is
9.40 USD. This MAX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.74 USD, the upside of MediaAlpha Inc is
-12.50%.
The range of the Intrinsic Value is 4.13 - 70.64 USD
MAX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.13 - 70.64 |
9.40 |
-12.5% |
| DCF (Growth 10y) |
14.37 - 184.02 |
27.84 |
159.2% |
| DCF (EBITDA 5y) |
(0.07) - 2.75 |
1.11 |
-89.7% |
| DCF (EBITDA 10y) |
4.37 - 11.52 |
7.28 |
-32.2% |
| Fair Value |
0.72 - 0.72 |
0.72 |
-93.28% |
| P/E |
1.71 - 3.95 |
2.72 |
-74.7% |
| EV/EBITDA |
1.29 - 10.37 |
6.21 |
-42.1% |
| EPV |
(4.23) - (5.01) |
(4.62) |
-143.0% |
| DDM - Stable |
2.31 - 26.03 |
14.17 |
31.9% |
| DDM - Multi |
0.89 - 7.92 |
1.62 |
-85.0% |
MAX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
715.93 |
| Beta |
0.04 |
| Outstanding shares (mil) |
66.66 |
| Enterprise Value (mil) |
848.27 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.44% |
| Cost of Debt |
6.31% |
| WACC |
6.29% |