As of 2025-05-04, the Intrinsic Value of Marcus & Millichap Inc (MMI) is 34.72 USD. This MMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.67 USD, the upside of Marcus & Millichap Inc is 13.20%.
The range of the Intrinsic Value is 28.18 - 46.54 USD
Based on its market price of 30.67 USD and our intrinsic valuation, Marcus & Millichap Inc (MMI) is undervalued by 13.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.18 - 46.54 | 34.72 | 13.2% |
| DCF (Growth 10y) | 46.96 - 77.62 | 57.94 | 88.9% |
| DCF (EBITDA 5y) | 27.72 - 35.42 | 30.80 | 0.4% |
| DCF (EBITDA 10y) | 45.55 - 59.60 | 51.27 | 67.2% |
| Fair Value | -5.86 - -5.86 | -5.86 | -119.10% |
| P/E | (6.46) - 4.38 | (2.20) | -107.2% |
| EV/EBITDA | 4.88 - 11.02 | 7.70 | -74.9% |
| EPV | 12.63 - 14.35 | 13.49 | -56.0% |
| DDM - Stable | (1.99) - (4.76) | (3.37) | -111.0% |
| DDM - Multi | 12.29 - 23.77 | 16.30 | -46.8% |
| Market Cap (mil) | 1,200.42 |
| Beta | 0.93 |
| Outstanding shares (mil) | 39.14 |
| Enterprise Value (mil) | 1,046.98 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.54% |
| Cost of Debt | 7.00% |
| WACC | 7.92% |