As of 2025-07-13, the Intrinsic Value of MTBC Inc (MTBC) is 17.49 USD. This MTBC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.13 USD, the upside of MTBC Inc is 458.70%.
The range of the Intrinsic Value is 12.64 - 28.30 USD
Based on its market price of 3.13 USD and our intrinsic valuation, MTBC Inc (MTBC) is undervalued by 458.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.64 - 28.30 | 17.49 | 458.7% |
| DCF (Growth 10y) | 28.78 - 67.36 | 40.73 | 1201.4% |
| DCF (EBITDA 5y) | 29.71 - 38.40 | 33.55 | 971.8% |
| DCF (EBITDA 10y) | 47.45 - 70.41 | 57.36 | 1732.5% |
| Fair Value | 8.92 - 8.92 | 8.92 | 185.06% |
| P/E | 18.22 - 27.96 | 20.94 | 569.0% |
| EV/EBITDA | 13.61 - 24.59 | 17.74 | 466.6% |
| EPV | 9.06 - 13.66 | 11.36 | 263.0% |
| DDM - Stable | 2.37 - 6.08 | 4.23 | 35.1% |
| DDM - Multi | 24.11 - 41.24 | 29.92 | 855.9% |
| Market Cap (mil) | 47.64 |
| Beta | 0.85 |
| Outstanding shares (mil) | 15.22 |
| Enterprise Value (mil) | 49.99 |
| Market risk premium | 5.00% |
| Cost of Equity | 9.91% |
| Cost of Debt | 8.77% |
| WACC | 9.69% |