As of 2024-07-27, the Intrinsic Value of Mitek Systems Inc (MITK) is
10.77 USD. This MITK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.15 USD, the upside of Mitek Systems Inc is
%.
The range of the Intrinsic Value is 6.54 - 27.03 USD
10.77 USD
Intrinsic Value
MITK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.54 - 27.03 |
10.77 |
-18.1% |
| DCF (Growth 10y) |
9.84 - 37.59 |
15.61 |
18.7% |
| DCF (EBITDA 5y) |
11.25 - 13.82 |
12.22 |
-7.0% |
| DCF (EBITDA 10y) |
13.49 - 18.07 |
15.34 |
16.7% |
| Fair Value |
-3.95 - -3.95 |
-3.95 |
-130.01% |
| P/E |
(3.55) - 10.68 |
1.70 |
-87.0% |
| EV/EBITDA |
10.53 - 15.17 |
13.08 |
-0.5% |
| EPV |
7.16 - 10.39 |
8.77 |
-33.3% |
| DDM - Stable |
(1.74) - (12.58) |
(7.16) |
-154.4% |
| DDM - Multi |
4.32 - 24.95 |
7.43 |
-43.5% |
MITK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
615.29 |
| Beta |
1.06 |
| Outstanding shares (mil) |
46.79 |
| Enterprise Value (mil) |
676.04 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.74% |
| Cost of Debt |
9.92% |
| WACC |
7.84% |