MarketWise, Inc.

By default your notes are visible only to you.

13.4

52-week range

21.7

17.24

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

101.1 %

Dividend Yield TTM

7.3 %

Market cap $

$ 45.5

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

10.3

Price / Book TTM

(3.5)

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

(0.3)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

11.4 %

(88.1) %

(91.3) %

Free cash flow per share growth

261.4 %

(12.9) %

Earnings per share growth

(35.3) %

101.1 %

Founded: 1,999

Employees: 439

Business Summary:MarketWise, Inc. operates a multi-brand platform of subscription businesses that provides financial research, software, education, and tools for investors in the United States and Internationally. The company offers a portfolio of independent investment research, as well as various software and analytical tools on a subscription basis. It provides its research across various platforms, including desktop and laptop, as well as mobile devices, such as tablets and mobile phones. The company serves approximately 972 thousand paid subscribers and approximately 13.7 million free subscribers. MarketWise, Inc. was founded in 1999 and is headquartered in Baltimore, Maryland.

Fair Value Reference Estimate