As of 2024-12-13, the Intrinsic Value of Match Group Inc (MTCH) is
47.24 USD. This MTCH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.58 USD, the upside of Match Group Inc is
54.50%.
The range of the Intrinsic Value is 37.99 - 61.19 USD
47.24 USD
Intrinsic Value
MTCH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.99 - 61.19 |
47.24 |
54.5% |
| DCF (Growth 10y) |
48.30 - 74.74 |
58.88 |
92.5% |
| DCF (EBITDA 5y) |
24.61 - 38.35 |
31.89 |
4.3% |
| DCF (EBITDA 10y) |
36.41 - 52.80 |
44.69 |
46.1% |
| Fair Value |
44.44 - 44.44 |
44.44 |
45.31% |
| P/E |
31.84 - 87.09 |
53.06 |
73.5% |
| EV/EBITDA |
19.14 - 44.32 |
26.60 |
-13.0% |
| EPV |
36.63 - 49.74 |
43.18 |
41.2% |
| DDM - Stable |
18.27 - 34.59 |
26.43 |
-13.6% |
| DDM - Multi |
27.26 - 40.85 |
32.75 |
7.1% |
MTCH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,678.33 |
| Beta |
-0.15 |
| Outstanding shares (mil) |
251.09 |
| Enterprise Value (mil) |
10,670.07 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.48% |
| Cost of Debt |
4.54% |
| WACC |
7.13% |