MachTen, Inc. (MACT)
Telephone Communications (No Radiotelephone) · Communication Services · $62M
Intrinsic Value (Consensus)
$12.25
Current Price
$19.60
Margin of Safety
-37.5%
37.5% Above Intrinsic Value
Value: $12
Price: $20
Valuation Model Estimates
Current Price: $19.60
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$7.65
Earnings Power Value
$9.51
Relative Value (P/E)
$19.60
Dividend Discount Model
Not applicable
—
Consensus Value
$12.25
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.98
- EPS (Forward)
- $1.03
- Book Value
- $2.65
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 36.7%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance