MTCH
Match Group Inc
Price:  
31.21 
USD
Volume:  
2,959,042.00
United States | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MTCH Intrinsic Value

41.80 %
Upside

Is MTCH undervalued or overvalued?

As of 2025-03-21, the Intrinsic Value of Match Group Inc (MTCH) is 44.27 USD. This MTCH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.21 USD, the upside of Match Group Inc is 41.80%. This means that MTCH is undervalued by 41.80%.

The range of the Intrinsic Value is 34.90 - 59.03 USD

31.21 USD
Stock Price
44.27 USD
Intrinsic Value
Intrinsic Value Details

MTCH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.90 - 59.03 44.27 41.8%
DCF (Growth 10y) 43.80 - 71.22 54.49 74.6%
DCF (EBITDA 5y) 26.82 - 32.75 30.87 -1.1%
DCF (EBITDA 10y) 36.57 - 45.75 42.02 34.6%
Fair Value 44.83 - 44.83 44.83 43.65%
P/E 30.99 - 41.21 34.73 11.3%
EV/EBITDA 21.73 - 31.21 27.62 -11.5%
EPV 38.80 - 52.83 45.81 46.8%
DDM - Stable 16.78 - 33.09 24.93 -20.1%
DDM - Multi 22.87 - 36.32 28.17 -9.7%

MTCH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,815.92
Beta 0.01
Outstanding shares (mil) 250.43
Enterprise Value (mil) 10,698.91
Market risk premium 4.60%
Cost of Equity 8.59%
Cost of Debt 4.54%
WACC 7.10%