First Time Loading...

Mynd.ai Inc
NYSE-MKT:MYND

Watchlist Manager
Mynd.ai Inc Logo
Mynd.ai Inc
NYSE-MKT:MYND
Watchlist
Price: 2.46 USD 3.8% Market Closed
Updated: May 9, 2024

Relative Value

The Relative Value of one MYND stock under the Base Case scenario is 3.25 USD. Compared to the current market price of 2.46 USD, Mynd.ai Inc is Undervalued by 24%.

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
3.25 USD
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
39
Median 3Y
4.4
Median 5Y
6.4
Industry
1.3
vs History
vs Industry
15
Median 3Y
-2.7
Median 5Y
-5
Industry
16.5
vs History
96
vs Industry
49
Median 3Y
8.9
Median 5Y
24.7
Industry
8.3
vs History
96
vs Industry
34
Median 3Y
17
Median 5Y
47
Industry
12.7
vs History
82
vs Industry
16
Median 3Y
7.8
Median 5Y
10.8
Industry
1.7
vs History
96
vs Industry
42
Median 3Y
3.8
Median 5Y
5.8
Industry
1.5
vs History
71
vs Industry
10
Median 3Y
27.9
Median 5Y
32.5
Industry
3.1
vs History
vs Industry
Median 3Y
-7.3
Median 5Y
-7.3
Industry
8
vs History
vs Industry
Median 3Y
-6.3
Median 5Y
-10.8
Industry
11.4
vs History
96
vs Industry
54
Median 3Y
7.5
Median 5Y
22.6
Industry
8.4
vs History
96
vs Industry
39
Median 3Y
14.3
Median 5Y
43
Industry
11.3
vs History
80
vs Industry
28
Median 3Y
2.8
Median 5Y
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
NYSE-MKT:MYND
111.9m USD 1.6 -2.4 -2.9 -2.4
ZA
Advtech Ltd
JSE:ADH
15.2B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
13.8B USD 3.4 44.2 24.2 24.2
US
Duolingo Inc
NASDAQ:DUOL
10.4B USD 19.6 647.5 -1 657.4 -747.3
CN
TAL Education Group
NYSE:TAL
8B USD 5.3 -2 229 -67.3 -67.3
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.6B USD 2.7 88.8 26.4 43.4
ZA
Curro Holdings Ltd
JSE:COH
6.3B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.4B USD 4.6 21.5 14.8 16.7
ZA
Stadio Holdings Ltd
JSE:SDO
4B Zac 0 0 0 0
US
Graham Holdings Co
NYSE:GHC
3.4B USD 0.6 10.4 7.4 15.9
US
Stride Inc
NYSE:LRN
3.1B USD 1.6 17 9.4 14
EV/EBITDA Multiple
EBITDA Growth
CN
Mynd.ai Inc
NYSE-MKT:MYND
Average EV/EBITDA: 16.4
Negative Multiple: -2.9
N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
24.2
261%
US
Duolingo Inc
NASDAQ:DUOL
Negative Multiple: -1 657.4 N/A
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -67.3 N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
26.4
84%
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.8
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A
US
Graham Holdings Co
NYSE:GHC
7.4
-1%
US
Stride Inc
NYSE:LRN
9.4
73%
EV/EBIT Multiple
EBIT Growth
CN
Mynd.ai Inc
NYSE-MKT:MYND
Average EV/EBIT: 22.8
Negative Multiple: -2.4
N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
24.2
430%
US
Duolingo Inc
NASDAQ:DUOL
Negative Multiple: -747.3 N/A
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -67.3 N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
43.4
130%
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.7
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A
US
Graham Holdings Co
NYSE:GHC
15.9
65%
US
Stride Inc
NYSE:LRN
14
113%

See Also

Discover More