As of 2024-07-27, the Intrinsic Value of Marcus & Millichap Inc (MMI) is
26.69 USD. This MMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 39.87 USD, the upside of Marcus & Millichap Inc is
%.
The range of the Intrinsic Value is 19.00 - 47.58 USD
26.69 USD
Intrinsic Value
MMI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.00 - 47.58 |
26.69 |
-33.1% |
| DCF (Growth 10y) |
36.80 - 92.77 |
51.91 |
30.2% |
| DCF (EBITDA 5y) |
15.09 - 19.99 |
17.27 |
-56.7% |
| DCF (EBITDA 10y) |
28.88 - 39.58 |
33.58 |
-15.8% |
| Fair Value |
-4.93 - -4.93 |
-4.93 |
-112.36% |
| P/E |
(21.09) - (28.95) |
(24.88) |
-162.4% |
| EV/EBITDA |
(6.48) - (5.65) |
(6.51) |
-116.3% |
| EPV |
25.59 - 31.19 |
28.39 |
-28.8% |
| DDM - Stable |
(7.13) - (21.22) |
(14.17) |
-135.6% |
| DDM - Multi |
7.86 - 18.90 |
11.19 |
-71.9% |
MMI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,542.17 |
| Beta |
1.58 |
| Outstanding shares (mil) |
38.68 |
| Enterprise Value (mil) |
1,451.62 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.93% |
| Cost of Debt |
7.00% |
| WACC |
8.03% |