
Match Group Inc.
MTCH 34.69 (0.00%) 0.00
8.73(B)
Communication Services
Interactive Media and Services
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
Discounted cash-flow
N/A
Negative FCF or FCF estimates
Negative FCF or FCF estimates
Discount
rate10%
rate10%
Terminal
rate5%
rate5%
Growth p.
length5y
length5y
Growth p.
rate10%
rate10%
Economic moat: None/narrow
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)
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
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)
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+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+1$879.42(M)
FY+2$946.15(M)
FY+3$1.08(B)
EPS
CAGR: 5.9%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+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
Income
RevenueNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AOperating IncomeInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FCFCFONet IncomeD&AStock-based Comp.CFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Shares outstanding
Shares (Basic)Shares (Diluted)
Per share data
EPS (Basic)EPS (Diluted)FCF/ShareDividend/ShareBook value/Share
Ratios
P/EP/FCFP/BP/SEV/EarningsEV/FCFDebt/EquityPayout ratio
Margins
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
ROICROAROCEROE
Market Cap.
Market Cap.