Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

MARA Holdings, Inc.

MARACIK 0001507605

Compare MARA

Valuation Calculator

Fair Value Calculator

Build a comprehensive fair value consensus by combining intrinsic DCF modeling with relative peer multiples. Adjust cash flows, customize your peer weighting mixer, and visualize the output across a sensitivity matrix to pinpoint where the market might be mispricing the stock.

Valuation Calculator

Fair Value Calculator

Quick read

Fair value summary

A decision-focused synthesis of the expected share price, combining relative peer multiples with the intrinsic model.

Current price

$11.31

Latest available quote for the primary listing.

Blended fair value

—

Average of the available per-share anchors.

Implied gap

Limited context

N/A

Blended fair value against the current quote.

There is not enough coverage to establish a comprehensive fair value yet. Complete the assumptions below to close the gap.

Intrinsic value (DCF)

Forecast cash flows, discounted. Independent of market sentiment.

—

Equity value —

Peer-implied value

What the market already pays for comparable businesses.

—

Equity value —

Build

1. Intrinsic assumptions (DCF)

Tune the forecast cash flows behind the intrinsic anchor. This sets the valuation floor independently of the market.

Discounted Cash Flow

Forecasted cash flows with a terminal value. Best when you have visibility on growth and risk.

Terminal Value

—

Undiscounted

Present Value

—

Discounted total

Model Inputs

Guardrails applied automatically.

Terminal Method

Choose a perpetual-growth terminal value or an exit-multiple approach.

Revenue Base

EBITDA Margin

Range: -20-80%

Growth Rate

Range: 0-25%

Discount Rate

Range: 6-30%

Forecast Years

Range: 3-10 years

Tax Rate

Range: 0-45%

Capex / Revenue

Range: 0-25%

Working Capital / Revenue

Range: -5-15%

Terminal Growth

Range: 0-6%

Build

2. Peer weighting mixer

Set how much EV/EBITDA, P/E and P/S each contribute to the peer-implied value. Not every multiple is relevant to every industry.

Active peer multiples

Adjust the influence of each metric on the final peer value.

0 peers indexed →

Peer-based blend unavailable

Comparable valuation methods need peer financial coverage before a weighted peer anchor can be calculated.

Validate

3. Sensitivity and stress testing

Valuation is a range, not a single number. Each method's range is plotted to show where they overlap and where they diverge.

Sensitivity analysis unavailable

Complete at least one intrinsic or peer-based method above to generate the sensitivity view.

Validate

4. Detailed method audit

The exact breakdown, peer coverage and bridge adjustments powering every valuation metric on this page.

Benchmarks0

Blend0/3

Issues5

Blended EquityPrimary

—

Implied EVDerived

—

Net Debt BridgeAdjustment

—

Complete cash and debt evidence required

Peer P/E

Excluded from Mix

Avg Peer P/E × Net Income

—

Peer Avg P/E

—

Coverage

0/0

Target NI

-$1.3B

Target Net Income missing

Peer P/S

Excluded from Mix

Avg Peer P/S × Revenue

—

Peer Avg P/S

—

Coverage

0/0

Target Rev

$907.1M

No Peer P/S data

Peer EV/EBITDA

Excluded from Mix

Avg EV/EBITDA × EBITDA → Equity

—

Peer Avg

—

Coverage

0/0

Target EBITDA

-$598.4M

Net Debt

—

Target EBITDA missing

Market Multiple

Cross-check

Rev × Margin × Sector Mult

Revenue

$907.1M

Margin

0.0%

Multiple

4.0x

DCF Equity Proxy

Cross-check

Discounted cash-flow proxy with an explicit or evidenced equity bridge

—

Base CF

—

Growth

10.0%

Discount

11.5%

Terminal

2.5%

Cash flow and years must be positive.

User-Based

Cross-check

Users × ARPU × Multiple

—

Users

—

ARPU

—

Multiplier

—

Enter users, ARPU, and a positive multiplier.

Quick read

Fair value summary

A decision-focused synthesis of the expected share price, combining relative peer multiples with the intrinsic model.

Current price

$11.31

Latest available quote for the primary listing.

Blended fair value

—

Average of the available per-share anchors.

Implied gap

Limited context

N/A

Blended fair value against the current quote.

There is not enough coverage to establish a comprehensive fair value yet. Complete the assumptions below to close the gap.

Intrinsic value (DCF)

Forecast cash flows, discounted. Independent of market sentiment.

—

Equity value —

Peer-implied value

What the market already pays for comparable businesses.

—

Equity value —

Build

1. Intrinsic assumptions (DCF)

Tune the forecast cash flows behind the intrinsic anchor. This sets the valuation floor independently of the market.

Discounted Cash Flow

Forecasted cash flows with a terminal value. Best when you have visibility on growth and risk.

Terminal Value

—

Undiscounted

Present Value

—

Discounted total

Model Inputs

Guardrails applied automatically.

Terminal Method

Choose a perpetual-growth terminal value or an exit-multiple approach.

Revenue Base

EBITDA Margin

Range: -20-80%

Growth Rate

Range: 0-25%

Discount Rate

Range: 6-30%

Forecast Years

Range: 3-10 years

Tax Rate

Range: 0-45%

Capex / Revenue

Range: 0-25%

Working Capital / Revenue

Range: -5-15%

Terminal Growth

Range: 0-6%

Build

2. Peer weighting mixer

Set how much EV/EBITDA, P/E and P/S each contribute to the peer-implied value. Not every multiple is relevant to every industry.

Active peer multiples

Adjust the influence of each metric on the final peer value.

0 peers indexed →

Peer-based blend unavailable

Comparable valuation methods need peer financial coverage before a weighted peer anchor can be calculated.

Validate

3. Sensitivity and stress testing

Valuation is a range, not a single number. Each method's range is plotted to show where they overlap and where they diverge.

Sensitivity analysis unavailable

Complete at least one intrinsic or peer-based method above to generate the sensitivity view.

Validate

4. Detailed method audit

The exact breakdown, peer coverage and bridge adjustments powering every valuation metric on this page.

Benchmarks0

Blend0/3

Issues5

Blended EquityPrimary

—

Implied EVDerived

—

Net Debt BridgeAdjustment

—

Complete cash and debt evidence required

Peer P/E

Excluded from Mix

Avg Peer P/E × Net Income

—

Peer Avg P/E

—

Coverage

0/0

Target NI

-$1.3B

Target Net Income missing

Peer P/S

Excluded from Mix

Avg Peer P/S × Revenue

—

Peer Avg P/S

—

Coverage

0/0

Target Rev

$907.1M

No Peer P/S data

Peer EV/EBITDA

Excluded from Mix

Avg EV/EBITDA × EBITDA → Equity

—

Peer Avg

—

Coverage

0/0

Target EBITDA

-$598.4M

Net Debt

—

Target EBITDA missing

Market Multiple

Cross-check

Rev × Margin × Sector Mult

Revenue

$907.1M

Margin

0.0%

Multiple

4.0x

DCF Equity Proxy

Cross-check

Discounted cash-flow proxy with an explicit or evidenced equity bridge

—

Base CF

—

Growth

10.0%

Discount

11.5%

Terminal

2.5%

Cash flow and years must be positive.

User-Based

Cross-check

Users × ARPU × Multiple

—

Users

—

ARPU

—

Multiplier

—

Enter users, ARPU, and a positive multiplier.