Marpai Inc
OTC:MRAI

Watchlist Manager
Marpai Inc Logo
Marpai Inc
OTC:MRAI
Watchlist
Price: 1.05 USD 34.62% Market Closed
Market Cap: 13m USD
Have any thoughts about
Marpai Inc?
Write Note

Intrinsic Value

MRAI's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one MRAI stock under the Base Case scenario is 2.63 USD. Compared to the current market price of 1.05 USD, Marpai Inc is Undervalued by 60%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

MRAI Intrinsic Value
2.63 USD
Undervaluation 60%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Marpai Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for MRAI cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about MRAI?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Marpai Inc

Provide an overview of the primary business activities
of Marpai Inc.

What unique competitive advantages
does Marpai Inc hold over its rivals?

What risks and challenges
does Marpai Inc face in the near future?

Has there been any significant insider trading activity
in Marpai Inc recently?

Summarize the latest earnings call
of Marpai Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Marpai Inc.

Provide P/S
for Marpai Inc.

Provide P/E
for Marpai Inc.

Provide P/OCF
for Marpai Inc.

Provide P/FCFE
for Marpai Inc.

Provide P/B
for Marpai Inc.

Provide EV/S
for Marpai Inc.

Provide EV/GP
for Marpai Inc.

Provide EV/EBITDA
for Marpai Inc.

Provide EV/EBIT
for Marpai Inc.

Provide EV/OCF
for Marpai Inc.

Provide EV/FCFF
for Marpai Inc.

Provide EV/IC
for Marpai Inc.

What are the Revenue projections
for Marpai Inc?

How accurate were the past Revenue estimates
for Marpai Inc?

What are the Net Income projections
for Marpai Inc?

How accurate were the past Net Income estimates
for Marpai Inc?

What are the EPS projections
for Marpai Inc?

How accurate were the past EPS estimates
for Marpai Inc?

What are the EBIT projections
for Marpai Inc?

How accurate were the past EBIT estimates
for Marpai Inc?

Compare the revenue forecasts
for Marpai Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Marpai Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Marpai Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Marpai Inc compared to its peers.

Compare the P/E ratios
of Marpai Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Marpai Inc with its peers.

Analyze the financial leverage
of Marpai Inc compared to its main competitors.

Show all profitability ratios
for Marpai Inc.

Provide ROE
for Marpai Inc.

Provide ROA
for Marpai Inc.

Provide ROIC
for Marpai Inc.

Provide ROCE
for Marpai Inc.

Provide Gross Margin
for Marpai Inc.

Provide Operating Margin
for Marpai Inc.

Provide Net Margin
for Marpai Inc.

Provide FCF Margin
for Marpai Inc.

Show all solvency ratios
for Marpai Inc.

Provide D/E Ratio
for Marpai Inc.

Provide D/A Ratio
for Marpai Inc.

Provide Interest Coverage Ratio
for Marpai Inc.

Provide Altman Z-Score Ratio
for Marpai Inc.

Provide Quick Ratio
for Marpai Inc.

Provide Current Ratio
for Marpai Inc.

Provide Cash Ratio
for Marpai Inc.

What is the historical Revenue growth
over the last 5 years for Marpai Inc?

What is the historical Net Income growth
over the last 5 years for Marpai Inc?

What is the current Free Cash Flow
of Marpai Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Marpai Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Marpai Inc

Current Assets 16.5m
Cash & Short-Term Investments 851k
Receivables 1.9m
Other Current Assets 13.8m
Non-Current Assets 13.6m
PP&E 2.9m
Intangibles 9.4m
Other Non-Current Assets 1.3m
Current Liabilities 20.1m
Accounts Payable 3.8m
Accrued Liabilities 13.1m
Other Current Liabilities 3.2m
Non-Current Liabilities 24.5m
Long-Term Debt 19.7m
Other Non-Current Liabilities 4.7m
Efficiency

Earnings Waterfall
Marpai Inc

Revenue
34.9m USD
Cost of Revenue
-22.7m USD
Gross Profit
12.2m USD
Operating Expenses
-35.7m USD
Operating Income
-23.5m USD
Other Expenses
-712.8k USD
Net Income
-24.2m USD

Free Cash Flow Analysis
Marpai Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In its recent earnings call, Marpai reported a 28% decline in revenue year-over-year, but made significant strides in cost-cutting, with cash operating expenses reduced by 38%, saving about $4 million. The company’s cash operating loss decreased from $7.3 million to $4.7 million, signaling improved financial health. Notably, cash used in operations improved by $2.3 million, leading to a net cash increase of $0.6 million for Q2 2024, a turnaround from last year's decrease. With a focused strategy in a $22 billion growing market, Marpai aims to achieve profitably and positive cash flow, while expressing concerns about its undervalued stock price.

What is Earnings Call?
Fundamental Scores

MRAI Profitability Score
Profitability Due Diligence

Marpai Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Exceptional ROE
Positive Gross Profit
Exceptional 1-Year Revenue Growth
Negative Operating Income
28/100
Profitability
Score

Marpai Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

MRAI Solvency Score
Solvency Due Diligence

Marpai Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Positive Net Debt
37/100
Solvency
Score

Marpai Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MRAI Price Targets Summary
Marpai Inc

There are no price targets for MRAI.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for MRAI?

Click here to dive deeper.

Dividends

Marpai Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for MRAI 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

MRAI Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Marpai Inc Logo
Marpai Inc

Country

United States of America

Industry

Insurance

Market Cap

13m USD

Dividend Yield

0%

Description

Marpai, Inc. offers a SMART health plan services system that transforms health plan into a health empowerment tool. The company is headquartered in Tampa, Florida and currently employs 148 full-time employees. The company went IPO on 2021-10-27. The firm is engaged in transforming third party administration (TPA) in the self-funded market by deploying deep learning, and the advanced artificial intelligence. The firm offers administrative services, and act as TPA to self-insured employers who provide healthcare benefits to their employees. Its product and service offering include handling all aspects of administration related to a healthcare plan. The firm designs a healthcare benefit plan which outlines the coverage that client would provide to its employees. The company is focused on providing a client’s employees access to a provider network via relationships with regional networks. The company also plans to sell software tools, which use advanced forms of AI to predict chronic conditions and other healthcare events, to traditional health insurance companies as well as Medicare Advantage plans.

Contact

FLORIDA
Tampa
5701 East Hillsborough Avenue, Suite 141
+16463033483.0
www.marpaihealth.com

IPO

2021-10-27

Employees

148

Officers

CEO & Director
Mr. Damien Francis Lamendola
CFO & Company Secretary
Mr. Steve Johnson
President & COO
Mr. John Powers
Co-Founder & Chief Science Advisor
Dr. Eli David
Vice President of Enterprise Sales
Ms. Pamela Burns
Chief Strategy Officer
Mr. Richard Brewer

See Also

Discover More
What is the Intrinsic Value of one MRAI stock?

The intrinsic value of one MRAI stock under the Base Case scenario is 2.63 USD.

Is MRAI stock undervalued or overvalued?

Compared to the current market price of 1.05 USD, Marpai Inc is Undervalued by 60%.

Back to Top