MediaAlpha, Inc. (MAX)
Services-Business Services, NEC · Technology · $521M
Intrinsic Value (Consensus)
$5.79
Current Price
$7.80
Margin of Safety
-25.8%
25.8% Above Intrinsic Value
Value: $6
Price: $8
Valuation Model Estimates
Current Price: $7.80
DCF (Discounted Cash Flow)
$45.82
Graham Number
$0.74
Earnings Power Value
$3.79
Relative Value (P/E)
$7.80
Dividend Discount Model
Not applicable
—
Consensus Value
$5.79
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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)
- $0.39
- EPS (Forward)
- $0.47
- Book Value
- $0.06
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 615.9%
- Debt/Equity
- 3688%
- Revenue Growth
- 28.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance