
Marin Software Inc
NASDAQ:MRIN

Intrinsic Value
The intrinsic value of one
MRIN
stock under the Base Case scenario is
4.3
USD.
Compared to the current market price of 1 USD,
Marin Software Inc
is
Undervalued by 77%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Marin Software Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Marin Software Inc
Balance Sheet Decomposition
Marin Software Inc
Current Assets | 10.7m |
Cash & Short-Term Investments | 5.6m |
Receivables | 3.7m |
Other Current Assets | 1.5m |
Non-Current Assets | 1.5m |
PP&E | 934k |
Other Non-Current Assets | 518k |
Free Cash Flow Analysis
Marin Software Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Marin Software Inc
Revenue
|
16.7m
USD
|
Cost of Revenue
|
-7.3m
USD
|
Gross Profit
|
9.4m
USD
|
Operating Expenses
|
-21.9m
USD
|
Operating Income
|
-12.5m
USD
|
Other Expenses
|
476k
USD
|
Net Income
|
-12m
USD
|
MRIN Profitability Score
Profitability Due Diligence
Marin Software Inc's profitability score is 15/100. The higher the profitability score, the more profitable the company is.

Score
Marin Software Inc's profitability score is 15/100. The higher the profitability score, the more profitable the company is.
MRIN Solvency Score
Solvency Due Diligence
Marin Software Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Score
Marin Software Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MRIN Price Targets Summary
Marin Software Inc
Dividends
Current shareholder yield for MRIN 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
MRIN
stock under the Base Case scenario is
4.3
USD.
Compared to the current market price of 1 USD,
Marin Software Inc
is
Undervalued by 77%.