MPLN
Multiplan Corp
Price:  
23.15 
USD
Volume:  
204,860.00
United States | Health Care Technology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MPLN Intrinsic Value

-5,051.20 %
Upside

Is MPLN undervalued or overvalued?

As of 2025-04-18, the Intrinsic Value of Multiplan Corp (MPLN) is (1,146.19) USD. This MPLN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.15 USD, the upside of Multiplan Corp is -5,051.20%. This means that MPLN is overvalued by 5,051.20%.

The range of the Intrinsic Value is (10,210.22) - (762.04) USD

Note: result may not be accurate due to the invalid valuation result of DCF model.

23.15 USD
Stock Price
(1,146.19) USD
Intrinsic Value
Intrinsic Value Details

MPLN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (10,210.22) - (762.04) (1,146.19) -5051.2%
DCF (Growth 10y) (774.84) - (9,218.31) (1,136.09) -5007.5%
DCF (EBITDA 5y) (984.88) - (1,895.02) (1,234.50) -123450.0%
DCF (EBITDA 10y) (870.13) - (2,071.89) (1,234.50) -123450.0%
Fair Value -507.98 - -507.98 -507.98 -2,294.28%
P/E (2,966.56) - (4,266.97) (3,840.27) -16688.6%
EV/EBITDA 342.91 - 622.65 502.22 2069.4%
EPV (23.48) - 674.91 325.71 1307.0%
DDM - Stable (341.28) - (12,874.38) (6,607.84) -28643.6%
DDM - Multi (277.70) - (11,539.04) (628.27) -2813.9%

MPLN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 375.03
Beta 2.05
Outstanding shares (mil) 16.20
Enterprise Value (mil) 4,881.16
Market risk premium 4.60%
Cost of Equity 14.77%
Cost of Debt 15.02%
WACC 13.73%