Company Valuation: MarketWise, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 189.6 56.91 106.9 25.22 36.3 51.02 - -
Change - -69.99% 87.8% -76.41% 43.95% 40.57% - -
Enterprise Value (EV) 1 50.57 56.91 -48.3 -72.66 -33.84 126.7 -35.49 -54.26
Change - 12.53% -184.88% -50.43% 53.42% 474.43% -128.01% -52.9%
P/E -2.35x 29.9x 54.6x 3.15x 6.5x 29x 7.47x 7.15x
PBR -5.88x - -3.07x -0.83x -1.13x -3.38x -4.27x -9.86x
PEG - -0x -4.9x 0x -0.2x -0.4x 0x 1.61x
Capitalization / Revenue 0.35x 0.11x 0.24x 0.06x 0.11x 0.16x 0.15x 0.14x
EV / Revenue 0.09x 0.11x -0.11x -0.18x -0.1x 0.39x -0.1x -0.15x
EV / EBITDA 0.51x 0.73x -0.83x -0.76x -0.52x 4.01x -0.67x -0.86x
EV / EBIT 0.53x 0.59x -0.62x -0.78x -0.54x 4.14x -0.66x -0.89x
EV / FCF 0.8x - -0.77x - - 2.52x -0.49x -1.01x
FCF Yield 126% - -129% - - 39.7% -205% -99.1%
Dividend per Share 2 - - - 0.8 0.8 1.2 1.2 1.2
Rate of return - - - 7.05% 5.33% 6.57% 6.57% 6.57%
EPS 2 -64.17 1.124 1 3.6 2.31 0.63 2.446 2.555
Distribution rate - - - 22.2% 34.6% 190% 49.1% 47%
Net sales 1 549.2 512.4 448.2 408.7 328.1 322.4 340.8 373
EBITDA 1 98.43 78.02 58.21 96.19 65.16 31.6 53.1 62.86
EBIT 1 95.76 96.33 77.77 93.43 62.98 30.62 53.6 61.27
Net income 1 -1,013 17.99 1.782 7.059 5.62 1.6 12.41 43.24
Net Debt 1 -139.1 - -155.2 -97.88 -70.14 75.69 -86.51 -105.3
Reference price 2 150.80 33.60 54.60 11.35 15.02 18.27 18.27 18.27
Nbr of stocks (in thousands) 1,258 1,694 1,957 2,222 2,417 2,793 - -
Announcement Date 3/10/22 3/31/23 3/7/24 2/28/25 3/6/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29x0.39x4.01x6.57% 51.02M
26.07x9.36x17.73x0.94% 123B
23.94x5.45x13.66x2.65% 42.01B
27.78x13.13x21.29x1.48% 40.32B
25.16x3.66x11.57x1.33% 19.75B
12.75x2.98x8.93x4.04% 17.3B
20.69x4.86x12.15x3.2% 16.37B
18.07x3.7x10.53x0.66% 14.76B
18.53x4.47x11.97x1.61% 9.93B
52.29x - - 0.59% 4.11B
Average 25.43x 5.33x 12.43x 2.31% 28.79B
Weighted average by Cap. 24.53x 7.81x 15.77x 1.61%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. MKTW Stock
  4. Valuation MarketWise, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!