Marathon Digital Holdings Inc
NASDAQ:MARA

Watchlist Manager
Marathon Digital Holdings Inc Logo
Marathon Digital Holdings Inc
NASDAQ:MARA
Watchlist
Price: 11.74 USD -5.63% Market Closed
Market Cap: 4.4B USD

Relative Value

The Relative Value of one MARA stock under the Base Case scenario is 19.3 USD. Compared to the current market price of 11.74 USD, Marathon Digital Holdings Inc is Undervalued by 39%.

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.

MARA Relative Value
Base Case
19.3 USD
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
17
Median 3Y
8.1
Median 5Y
9.5
Industry
2.4
Forward
4.5
vs History
41
vs Industry
47
Median 3Y
7.5
Median 5Y
-2.1
Industry
22.4
Forward
12.2
vs History
vs Industry
Median 3Y
-8.4
Median 5Y
-13.8
Industry
16.1
vs History
22
vs Industry
50
Median 3Y
-3.1
Median 5Y
-4.5
Industry
20.7
vs History
96
vs Industry
69
Median 3Y
1.8
Median 5Y
2.4
Industry
3
vs History
80
vs Industry
10
Median 3Y
9.9
Median 5Y
11.7
Industry
2.4
Forward
7
vs History
vs Industry
Median 3Y
-48.7
Median 5Y
-37.9
Industry
4.8
vs History
vs Industry
5
Median 3Y
-89.5
Median 5Y
-63.5
Industry
12.2
Forward
5.9
vs History
vs Industry
Median 3Y
-16.5
Median 5Y
-23.6
Industry
15.9
Forward
190.2
vs History
vs Industry
Median 3Y
-10.5
Median 5Y
-12.9
Industry
14.7
vs History
vs Industry
Median 3Y
-6.7
Median 5Y
-7.1
Industry
17
vs History
96
vs Industry
65
Median 3Y
1.7
Median 5Y
1.9
Industry
2.4

Multiples Across Competitors

MARA Competitors Multiples
Marathon Digital Holdings 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
US
Marathon Digital Holdings Inc
NASDAQ:MARA
4.4B USD 4.8 4.8 -3 980.3 -11
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
431.2B USD 110.7 393.7 485 499.9
DE
SAP SE
XETRA:SAP
247.9B EUR 6.8 35 21.5 24.3
US
Salesforce Inc
NYSE:CRM
248.8B USD 6.2 34.5 20.1 27.7
US
Applovin Corp
NASDAQ:APP
234.2B USD 42.4 82.8 65.6 71.4
US
Intuit Inc
NASDAQ:INTU
187.6B USD 9.7 45.6 31.5 36.5
US
Adobe Inc
NASDAQ:ADBE
146.9B USD 6.3 21.1 15.9 17.5
US
NCR Corp
LSE:0K45
132.8B USD 50.1 -2 177.6 377.5 1 104.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
92B USD 17.6 86.7 49.2 55.7
US
Synopsys Inc
NASDAQ:SNPS
86.6B USD 13.5 43.3 68.7 89
P/S Multiple
Revenue Growth P/S to Growth
US
Marathon Digital Holdings Inc
NASDAQ:MARA
Average P/S: 21 289
4.8
24%
0.2
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
110.7
46%
2.4
DE
SAP SE
XETRA:SAP
6.8
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.2
9%
0.7
US
Applovin Corp
NASDAQ:APP
42.4
28%
1.5
US
Intuit Inc
NASDAQ:INTU
9.7
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.3
10%
0.6
US
N
NCR Corp
LSE:0K45
50.1
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.6
14%
1.3
US
Synopsys Inc
NASDAQ:SNPS
13.5
21%
0.6
P/E Multiple
Earnings Growth PEG
US
Marathon Digital Holdings Inc
NASDAQ:MARA
Average P/E: 83
4.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
393.7
94%
4.2
DE
SAP SE
XETRA:SAP
35
48%
0.7
US
Salesforce Inc
NYSE:CRM
34.5
31%
1.1
US
Applovin Corp
NASDAQ:APP
82.8
61%
1.4
US
Intuit Inc
NASDAQ:INTU
45.6
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
21.1
26%
0.8
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 177.6
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.7
35%
2.5
US
Synopsys Inc
NASDAQ:SNPS
43.3
13%
3.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Marathon Digital Holdings Inc
NASDAQ:MARA
Average EV/EBITDA: 126.1
Negative Multiple: -3 980.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
485
137%
3.5
DE
SAP SE
XETRA:SAP
21.5
18%
1.2
US
Salesforce Inc
NYSE:CRM
20.1
24%
0.8
US
Applovin Corp
NASDAQ:APP
65.6
52%
1.3
US
Intuit Inc
NASDAQ:INTU
31.5
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
15.9
17%
0.9
US
N
NCR Corp
LSE:0K45
377.5
16%
23.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
49.2
27%
1.8
US
Synopsys Inc
NASDAQ:SNPS
68.7
44%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Marathon Digital Holdings Inc
NASDAQ:MARA
Average EV/EBIT: 214.1
Negative Multiple: -11
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
499.9
141%
3.5
DE
SAP SE
XETRA:SAP
24.3
21%
1.2
US
Salesforce Inc
NYSE:CRM
27.7
33%
0.8
US
Applovin Corp
NASDAQ:APP
71.4
57%
1.3
US
Intuit Inc
NASDAQ:INTU
36.5
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17.5
20%
0.9
US
N
NCR Corp
LSE:0K45
1 104.5
70%
15.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
55.7
30%
1.9
US
Synopsys Inc
NASDAQ:SNPS
89
49%
1.8