MQ
Marqeta Inc
Price:  
5.86 
USD
Volume:  
5,264,653
United States | IT Services

MQ Intrinsic Value

4 %
Upside

What is the intrinsic value of MQ?

As of 2025-07-03, the Intrinsic Value of Marqeta Inc (MQ) is 6.09 USD. This MQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.86 USD, the upside of Marqeta Inc is 4%.

The range of the Intrinsic Value is 5.05 - 8.24 USD.

Is MQ undervalued or overvalued?

Based on its market price of 5.86 USD and our intrinsic valuation, Marqeta Inc (MQ) is undervalued by 4%.

5.86 USD
Stock Price
6.09 USD
Intrinsic Value
Intrinsic Value Details

MQ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 5.05 - 8.24 6.09 4.0%
DCF (Growth Exit 10Y) 7.51 - 12.82 9.25 57.9%
DCF (EBITDA Exit 5Y) 5.65 - 7.31 6.42 9.6%
DCF (EBITDA Exit 10Y) 8.08 - 10.9 9.36 59.8%
Peter Lynch Fair Value 0.59 - 0.59 0.59 -89.96%
P/E Multiples 2.53 - 4.26 3.29 -43.8%
EV/EBITDA Multiples 3.91 - 5.29 4.37 -25.5%
Dividend Discount Model - Stable 0.79 - 1.94 1.37 -76.7%
Dividend Discount Model - Multi Stages 1.68 - 3.27 2.23 -62.0%

MQ Intrinsic Value - Key Valuation Metrics

Market Cap (mil)2,744
Beta0.26
Outstanding shares (mil)468
Enterprise Value (mil)1,913
Market risk premium5.1%
Cost of Equity10.95%
Cost of Debt5%
WACC7.9%