Logo
MTCH logo
Match Group Inc.
MTCH
34.69 (0.00%) 0.00
8.73(B)
Communication Services
Interactive Media and Services
Match Group Inc. engages in the provision of dating products. Its portfolio of brands includes Tinder Hinge Match Meetic OkCupid Pairs Plenty Of Fish Azar BLK and Hakuna as well as a various other brands each built to increase users’ likelihood of connecting with others. Its services are available in over 40 languages to users worldwide. The company was incorporated in 1986 and is based in Dallas Texas.
Holdings:
Shares:
Cost basis:

Match Group Inc. (MTCH) price target and intrinsic value estimate

MTCH's fair price estimate is $52.9

This valuation is based on a fair P/E of 16.4 and EPS estimates of $3.22

The median analyst price target for MTCH is $35.0.

Analyst price targets range from $32.0 to $52.0

Is MTCH overvalued or undervalued?

MTCH is currently trading at $34.69

MTCH is undervalued by 34% using the pevaluation method.

MTCH is undervalued by 1% compared to median analyst price targets.

Do you agree with this valuation?

Valuation

PEvaluation

Current price
$34.69
Undervalued
Low
$39.7
Median
$52.9
High
$66.1
Fair P/E
Margin of safety

Analyst valuation

Current price
$34.69
Fairly valued
Low
$32.0
Median
$35.0
High
$52.0
Strong Buy4
Buy6
Hold15
Sell0
Strong Sell0

Discounted cash-flow

N/A
Negative FCF or FCF estimates
TTM FCFFCF est.Growth FCFTerminal FCF
Discount
rate
10%
Terminal
rate
5%
Growth p.
length
5y
Growth p.
rate
10%
Shares outstan...ROICRevenue growthDebt/FCFAssets/Liabili...
Economic moat: None/narrow
None/narrowMediumWideVery wide

Overview

Market data

Market cap:$8.73(B)
Enterprise value:$11.69(B)
Total Equity:$-63.66(M)
Shares outstanding:251.60(M)
Div. yield:0.55%
P/S:2.59
P/E:16.36
P/FCF:9.88
P/B:N/A
EPS:$2.1
FCF per share:$3.5
Dividend per share:$0.2

Income (TTM)

RevenueGrossNet
Revenue$3.48(B)
Gross profit$2.49(B)
EBITDA$984.99(M)
Net income$551.28(M)
Gross margin71.5%
Net margin15.8%

Balance sheet

Cash & ST inv.Other ST assetsLong term assetsEquityCurrent liabilitiesLong term debtOther LT liabilities
Total assets$4.47(B)
Total liabilities$4.53(B)
Cash & Short-term inv.$970.73(M)
Long-term debt$3.85(B)
Debt issued$0
Debt repaid$0

Cash flow (TTM)

CFOCFICFF
FCF$882.14(M)
CapEx$-50.58(M)
Dividends paid$0
Stock issued$13.58(M)
Stock repurchased$-764.12(M)
Stock-based comp.$267.38(M)

Future Growth

Revenue

CAGR: 6.4%
FY+1FY+2FY+3FY+4FY+5
FY+1$3.45(B)
FY+2$3.62(B)
FY+3$3.85(B)
FY+4$4.15(B)
FY+5$4.42(B)

Net Income

CAGR: 10.7%
FY+1FY+2FY+3
FY+1$879.42(M)
FY+2$946.15(M)
FY+3$1.08(B)

EPS

CAGR: 5.9%
FY+1FY+2FY+3FY+4FY+5
FY+1$3.30
FY+2$3.79
FY+3$4.29
FY+4$3.90
FY+5$4.15

FCF per share

CAGR: 14.3%
FY+1FY+2FY+3
FY+1$4.23
FY+2$4.74
FY+3$5.53

Similar Companies

Historical Financials

Showing limited histrical data. Access 10+ years of financials now! Upgrade
YearlyQuarterly
Income
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
RevenueNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AOperating IncomeInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
FCFCFONet IncomeD&AStock-based Comp.CFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Shares outstanding
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Shares (Basic)Shares (Diluted)
Per share data
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
EPS (Basic)EPS (Diluted)FCF/ShareDividend/ShareBook value/Share
Ratios
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
P/EP/FCFP/BP/SEV/EarningsEV/FCFDebt/EquityPayout ratio
Margins
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
ROICROAROCEROE
Market Cap.
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Market Cap.