MTCH
Match Group Inc
Price:  
30.89 
USD
Volume:  
3,362,614.00
United States | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MTCH Intrinsic Value

36.80 %
Upside

What is the intrinsic value of MTCH?

As of 2025-07-01, the Intrinsic Value of Match Group Inc (MTCH) is 42.26 USD. This MTCH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.89 USD, the upside of Match Group Inc is 36.80%.

The range of the Intrinsic Value is 33.06 - 56.77 USD

Is MTCH undervalued or overvalued?

Based on its market price of 30.89 USD and our intrinsic valuation, Match Group Inc (MTCH) is undervalued by 36.80%.

30.89 USD
Stock Price
42.26 USD
Intrinsic Value
Intrinsic Value Details

MTCH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 33.06 - 56.77 42.26 36.8%
DCF (Growth 10y) 40.36 - 66.29 50.47 63.4%
DCF (EBITDA 5y) 20.63 - 27.89 23.31 -24.5%
DCF (EBITDA 10y) 29.87 - 39.67 33.75 9.2%
Fair Value 45.32 - 45.32 45.32 46.70%
P/E 30.93 - 39.63 35.19 13.9%
EV/EBITDA 18.29 - 26.09 21.37 -30.8%
EPV 38.47 - 52.73 45.60 47.6%
DDM - Stable 16.62 - 32.76 24.69 -20.1%
DDM - Multi 23.06 - 36.14 28.21 -8.7%

MTCH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,575.15
Beta 0.36
Outstanding shares (mil) 245.23
Enterprise Value (mil) 10,592.89
Market risk premium 4.60%
Cost of Equity 8.74%
Cost of Debt 4.54%
WACC 7.18%