M

Mynd.ai Inc
AMEX:MYND

Watchlist Manager
Mynd.ai Inc
AMEX:MYND
Watchlist
Price: 0.548 USD -3.84% Market Closed
Market Cap: 24.9m USD

Relative Value

The Relative Value of one MYND stock under the Base Case scenario is 4.012 USD. Compared to the current market price of 0.548 USD, Mynd.ai Inc is Undervalued by 86%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MYND Relative Value
Base Case
4.012 USD
Undervaluation 86%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
93
Median 3Y
0.3
Median 5Y
3
Industry
1.2
vs History
vs Industry
Median 3Y
-1.4
Median 5Y
-0.7
Industry
15.4
vs History
vs Industry
Median 3Y
5.9
Median 5Y
7.9
Industry
8
vs History
vs Industry
Median 3Y
7.7
Median 5Y
14.7
Industry
11.2
vs History
53
vs Industry
69
Median 3Y
3.2
Median 5Y
5.6
Industry
1.7
vs History
84
vs Industry
86
Median 3Y
0.3
Median 5Y
2.1
Industry
1.4
vs History
65
vs Industry
85
Median 3Y
0.9
Median 5Y
1.2
Industry
2.9
vs History
vs Industry
Median 3Y
-8
Median 5Y
-8.4
Industry
7.5
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
-6.9
Industry
10.6
vs History
vs Industry
Median 3Y
4.7
Median 5Y
6.5
Industry
8.2
vs History
vs Industry
Median 3Y
-1.6
Median 5Y
10.9
Industry
9.9
vs History
82
vs Industry
81
Median 3Y
0.6
Median 5Y
1.3
Industry
1.2

Multiples Across Competitors

MYND Competitors Multiples
Mynd.ai Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Mynd.ai Inc
AMEX:MYND
24.9m USD 0.1 -0.2 -1 -0.9
ZA
Advtech Ltd
JSE:ADH
20.2B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
10.8B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
8.6B USD 8.9 22.3 59.5 67.1
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.7B USD 1.7 23.7 9.2 9.2
ZA
Curro Holdings Ltd
JSE:COH
8.2B Zac 0 0 0 0
CN
TAL Education Group
NYSE:TAL
6.7B USD 2.5 39.4 45.4 45.4
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
5.9B USD 2.1 29.5 16.2 20.8
US
Graham Holdings Co
NYSE:GHC
4.8B USD 1 6.6 9.3 13.9
US
Laureate Education Inc
NASDAQ:LAUR
4.9B USD 3.1 24.3 11.4 12.6
US
PowerSchool Holdings Inc
NYSE:PWSC
4.7B USD 6.3 -83.6 36.4 370.4
P/E Multiple
Earnings Growth PEG
CN
M
Mynd.ai Inc
AMEX:MYND
Average P/E: 24.3
Negative Multiple: -0.2
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
22.3
42%
0.5
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
23.7
25%
0.9
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
39.4
25%
1.6
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
29.5
34%
0.9
US
Graham Holdings Co
NYSE:GHC
6.6
-27%
N/A
US
Laureate Education Inc
NASDAQ:LAUR
24.3
7%
3.5
US
PowerSchool Holdings Inc
NYSE:PWSC
Negative Multiple: -83.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
M
Mynd.ai Inc
AMEX:MYND
Average EV/EBITDA: 26.8
Negative Multiple: -1
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
59.5
87%
0.7
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.2
19%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
45.4
129%
0.4
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
16.2
21%
0.8
US
Graham Holdings Co
NYSE:GHC
9.3
0%
N/A
US
Laureate Education Inc
NASDAQ:LAUR
11.4
14%
0.8
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
31%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
M
Mynd.ai Inc
AMEX:MYND
Average EV/EBIT: 77.1
Negative Multiple: -0.9
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
67.1
72%
0.9
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.2
20%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
45.4
N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20.8
25%
0.8
US
Graham Holdings Co
NYSE:GHC
13.9
10%
1.4
US
Laureate Education Inc
NASDAQ:LAUR
12.6
16%
0.8
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
109%
3.4