
Marathon Digital Holdings Inc
NASDAQ:MARA

Intrinsic Value
The intrinsic value of one
MARA
stock under the Base Case scenario is
20.0426
USD.
Compared to the current market price of 12.3799 USD,
Marathon Digital Holdings Inc
is
Undervalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Marathon Digital Holdings Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Marathon Digital Holdings Inc
Balance Sheet Decomposition
Marathon Digital Holdings Inc
Current Assets | 470.4m |
Cash & Short-Term Investments | 396.1m |
Receivables | 6.3m |
Other Current Assets | 67.9m |
Non-Current Assets | 6.3B |
Long-Term Investments | 3.3B |
PP&E | 1.6B |
Intangibles | 85.5m |
Other Non-Current Assets | 1.3B |
Free Cash Flow Analysis
Marathon Digital Holdings Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Marathon Digital Holdings Inc
Revenue
|
656.4m
USD
|
Cost of Revenue
|
-815.8m
USD
|
Gross Profit
|
-159.4m
USD
|
Operating Expenses
|
-308.2m
USD
|
Operating Income
|
-467.6m
USD
|
Other Expenses
|
1B
USD
|
Net Income
|
541.3m
USD
|
MARA Profitability Score
Profitability Due Diligence
Marathon Digital Holdings Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Score
Marathon Digital Holdings Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
MARA Solvency Score
Solvency Due Diligence
Marathon Digital Holdings Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Score
Marathon Digital Holdings Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MARA Price Targets Summary
Marathon Digital Holdings Inc
According to Wall Street analysts, the average 1-year price target for
MARA
is 23.5527 USD
with a low forecast of 14.14 USD and a high forecast of 31.5 USD.
Dividends
Current shareholder yield for MARA is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
MARA
stock under the Base Case scenario is
20.0426
USD.
Compared to the current market price of 12.3799 USD,
Marathon Digital Holdings Inc
is
Undervalued by 38%.