MediaAlpha, Inc. (MAX) DCF Valuation

MediaAlpha, Inc. (MAX) DCF Valuation

US | Communication Services | Internet Content & Information | NYSE
MediaAlpha, Inc. (MAX) DCF Valuation
  • Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • Professional Design: Trusted, Industry-Standard Templates
  • Pre-Built For Quick And Efficient Use
  • No Expertise Is Needed; Easy To Follow

MediaAlpha, Inc. (MAX) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Simplify MediaAlpha, Inc. (MAX) valuation with this customizable DCF Calculator! Featuring real MediaAlpha, Inc. (MAX) financials and adjustable forecast inputs, you can test scenarios and uncover MediaAlpha, Inc. (MAX) fair value in minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020
AY2
2021
AY3
2022
AY4
2023
AY5
2024
FY1
2025
FY2
2026
FY3
2027
FY4
2028
FY5
2029
Revenue 584.8 645.3 459.1 388.1 864.7 1,007.5 1,173.8 1,367.5 1,593.3 1,856.3
Revenue Growth, % 0 10.34 -28.86 -15.45 122.78 16.51 16.51 16.51 16.51 16.51
EBITDA 20.7 2.1 46.6 -34.4 44.5 20.8 24.2 28.2 32.8 38.3
EBITDA, % 3.54 0.33304 10.15 -8.87 5.15 2.06 2.06 2.06 2.06 2.06
Depreciation 3.5 3.9 6.9 7.3 6.7 10.8 12.6 14.7 17.1 19.9
Depreciation, % 0.59677 0.61168 1.5 1.87 0.77275 1.07 1.07 1.07 1.07 1.07
EBIT 17.2 -1.8 39.7 -41.7 37.9 10.0 11.6 13.5 15.8 18.4
EBIT, % 2.95 -0.27864 8.65 -10.74 4.38 0.99007 0.99007 0.99007 0.99007 0.99007
Total Cash 23.6 50.6 14.5 17.3 43.3 49.3 57.5 67.0 78.0 90.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 96.3 76.1 60.0 53.8 142.9
Account Receivables, % 16.47 11.79 13.07 13.85 16.53
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 98.2 61.8 54.0 56.3 105.6 130.6 152.2 177.3 206.6 240.7
Accounts Payable, % 16.8 9.57 11.76 14.5 12.21 12.97 12.97 12.97 12.97 12.97
Capital Expenditure -.3 -.7 -.1 -.1 -.3 -.4 -.5 -.6 -.7 -.8
Capital Expenditure, % -0.05061438 -0.10073 -0.02134741 -0.01880721 -0.02937421 -0.04417512 -0.04417512 -0.04417512 -0.04417512 -0.04417512
Tax Rate, % 29.24 29.24 29.24 29.24 29.24 29.24 29.24 29.24 29.24 29.24
EBITAT 19.6 -1.6 -94.4 -29.6 26.8 6.6 7.7 9.0 10.4 12.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 24.7 -14.6 -79.3 -13.9 -6.7 40.5 17.5 20.3 23.7 27.6
WACC, % 12.03 11.71 9.17 11.19 11.19 11.06 11.06 11.06 11.06 11.06
PV UFCF
SUM PV UFCF 97.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 28
Terminal Value 311
Present Terminal Value 184
Enterprise Value 281
Net Debt -34
Equity Value 316
Diluted Shares Outstanding, MM 53
Equity Value Per Share 5.95

What You Will Get

  • Real MAX Financial Data: Pre-filled with MediaAlpha’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See MediaAlpha’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive MAX Data: Pre-loaded with MediaAlpha's historical financial performance and future projections.
  • Customizable Inputs: Modify revenue growth rates, profit margins, discount rates, tax assumptions, and capital investments.
  • Dynamic Valuation Framework: Instant updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • User-Friendly Interface: Intuitive, organized, and suitable for both experienced professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template containing MediaAlpha, Inc.'s (MAX) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including MediaAlpha, Inc.'s (MAX) intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create reports.

Why Choose This Calculator for MediaAlpha, Inc. (MAX)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Parameters: Easily adjust inputs to suit your analytical needs.
  • Real-Time Feedback: Observe immediate changes to MediaAlpha’s valuation as you modify inputs.
  • Pre-Loaded Data: Comes equipped with MediaAlpha’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: A go-to tool for investors and analysts making strategic decisions.

Who Should Use This Product?

  • Investors: Accurately assess MediaAlpha, Inc.'s (MAX) fair value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for precise financial reporting and analysis.
  • Consultants: Efficiently customize the template for client valuation reports.
  • Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading firms.
  • Educators: Implement it as a resource to illustrate valuation techniques in the classroom.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled MediaAlpha historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models demonstrating intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for MediaAlpha, Inc. (MAX).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.