MMI
Marcus & Millichap Inc
Price:  
33.54 
USD
Volume:  
95,488.00
United States | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MMI Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Marcus & Millichap Inc (MMI) is 26.97 USD. This MMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.54 USD, the upside of Marcus & Millichap Inc is %.

The range of the Intrinsic Value is 19.70 - 44.94 USD

33.54 USD
Stock Price
26.97 USD
Intrinsic Value
Intrinsic Value Details

MMI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19.70 - 44.94 26.97 -19.6%
DCF (Growth 10y) 38.34 - 87.36 52.51 56.6%
DCF (EBITDA 5y) 14.45 - 19.46 16.42 -51.0%
DCF (EBITDA 10y) 28.11 - 38.44 32.23 -3.9%
Fair Value -4.93 - -4.93 -4.93 -114.70%
P/E (22.88) - (25.09) (24.61) -173.4%
EV/EBITDA (6.77) - (5.42) (6.14) -118.3%
EPV 26.17 - 30.70 28.44 -15.2%
DDM - Stable (7.46) - (19.99) (13.73) -140.9%
DDM - Multi 8.30 - 17.70 11.35 -66.2%

MMI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,296.32
Beta 1.59
Outstanding shares (mil) 38.65
Enterprise Value (mil) 1,205.77
Market risk premium 4.60%
Cost of Equity 10.85%
Cost of Debt 7.00%
WACC 7.99%