As of 2025-05-13, the Intrinsic Value of Match Group Inc (MTCH) is 42.77 USD. This MTCH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.40 USD, the upside of Match Group Inc is 50.6%.

The range of the Intrinsic Value is 34.5 - 55.14 USD.

Is MTCH undervalued or overvalued?

Based on its market price of 28.40 USD and our intrinsic valuation, Match Group Inc (MTCH) is undervalued by 50.6%.

28.40 USD

Stock Price

42.77 USD

Intrinsic Value

Intrinsic Value Details

MTCH Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	34.5 - 55.14	42.77	50.6%
DCF (Growth Exit 10Y)	44.14 - 67.9	53.69	89.1%
DCF (EBITDA Exit 5Y)	24.28 - 33.46	27.93	-1.6%
DCF (EBITDA Exit 10Y)	34.92 - 46.85	39.81	40.2%
Peter Lynch Fair Value	45.78 - 45.78	45.78	61.21%
P/E Multiples	28.05 - 42.92	33.71	18.7%
EV/EBITDA Multiples	21.73 - 31.78	27.08	-4.6%
Earnings Power Value	40.87 - 54.42	47.65	67.8%
Dividend Discount Model - Stable	16.28 - 30.56	23.42	-17.5%
Dividend Discount Model - Multi Stages	22.41 - 33.76	27.02	-4.9%

MTCH Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Baidu Inc	88.4 - 188.7	120.76	32.3%
Yandex NV	19.37 - 52.92	26.15	38.1%
Sogou Inc	0.09 - 0.09	0.09	-99%
Autohome Inc	23.83 - 52.51	32.10	23.8%
IAC/Interactivecorp	27.59 - 141.17	45.94	16.8%
Yelp Inc	36.39 - 74.06	47.81	18.6%
JOYY Inc	11.6 - 64.66	18.71	-55.0%
Weibo Corp	24.81 - 32.77	30.03	240.1%
Yalla Group Ltd	11.34 - 15.37	12.97	73.4%
Angi Inc	3.71 - 94.11	8.04	-50.1%

MTCH Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	6,965
Beta	0.18
Outstanding shares (mil)	245
Enterprise Value (mil)	9,848

Market risk premium	5.1%
Cost of Equity	8.65%
Cost of Debt	4.55%
WACC	7.0%