As of 2025-07-06, the Intrinsic Value of Momo Inc (MOMO) is 14.61 USD. This MOMO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.47 USD, the upside of Momo Inc is 72.5%.
The range of the Intrinsic Value is 12.08 - 19.11 USD.
Based on its market price of 8.47 USD and our intrinsic valuation, Momo Inc (MOMO) is undervalued by 72.5%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 12.08 - 19.11 | 14.61 | 72.5% | |
DCF (Growth Exit 10Y) | 12.71 - 19.67 | 15.22 | 79.7% | |
DCF (EBITDA Exit 5Y) | 10.39 - 14.94 | 12.00 | 41.7% | |
DCF (EBITDA Exit 10Y) | 11.57 - 16.43 | 13.34 | 57.5% | |
Peter Lynch Fair Value | 5.86 - 5.86 | 5.86 | -30.85% | |
P/E Multiples | 9.95 - 16.28 | 12.48 | 47.4% | |
EV/EBITDA Multiples | 8.11 - 15.13 | 10.96 | 29.3% | |
Earnings Power Value | 13.56 - 19.08 | 16.32 | 92.7% | |
Dividend Discount Model - Stable | 7.1 - 16.55 | 11.82 | 39.6% | |
Dividend Discount Model - Multi Stages | 6.99 - 13.61 | 9.33 | 10.1% |
Market Cap (mil) | 1,406 |
Beta | 0.54 |
Outstanding shares (mil) | 166 |
Enterprise Value (mil) | 1,023 |
Market risk premium | 5.1% |
Cost of Equity | 9.45% |
Cost of Debt | 4.25% |
WACC | 7.5% |