Marpai Inc
OTC:MRAI

Watchlist Manager
Marpai Inc Logo
Marpai Inc
OTC:MRAI
Watchlist
Price: 0.695 USD -4.79% Market Closed
Market Cap: 16.4m USD

Relative Value

The Relative Value of one MRAI stock under the Base Case scenario is 1.41 USD. Compared to the current market price of 0.695 USD, Marpai Inc is Undervalued by 51%.

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.

MRAI Relative Value
Base Case
1.41 USD
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
21
vs Industry
77
Median 3Y
1
Median 5Y
1
Industry
1.2
Forward
0.2
vs History
vs Industry
Median 3Y
-1.3
Median 5Y
-1.6
Industry
12.6
Forward
-1.8
vs History
vs Industry
Median 3Y
-1.8
Median 5Y
-2.4
Industry
9
vs History
vs Industry
Median 3Y
-2.4
Median 5Y
-2.9
Industry
9.5
vs History
vs Industry
Median 3Y
-1
Median 5Y
-0.8
Industry
1.5
vs History
14
vs Industry
70
Median 3Y
1.4
Median 5Y
1.3
Industry
1.3
Forward
0.3
vs History
17
vs Industry
56
Median 3Y
4.1
Median 5Y
3.9
Industry
4
vs History
vs Industry
Median 3Y
-2.3
Median 5Y
-2.2
Industry
8.8
Forward
4.8
vs History
vs Industry
Median 3Y
-2
Median 5Y
-2.1
Industry
9.6
Forward
-6.2
vs History
vs Industry
Median 3Y
-2.7
Median 5Y
-2.9
Industry
9.5
vs History
vs Industry
Median 3Y
-2.6
Median 5Y
-2.9
Industry
10.5
vs History
8
vs Industry
14
Median 3Y
2.4
Median 5Y
3
Industry
0.4

Multiples Across Competitors

MRAI Competitors Multiples
Marpai 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
Marpai Inc
OTC:MRAI
16.4m USD 0.6 -0.8 -1.3 -1.2
US
Marsh & McLennan Companies Inc
NYSE:MMC
91.1B USD 3.4 22.1 14.2 16
IE
Aon PLC
NYSE:AON
75.5B USD 4.4 27.8 14.7 17.9
US
Arthur J Gallagher & Co
NYSE:AJG
67.9B USD 5.2 42.4 18.8 24.4
US
Arthur J. Gallagher & Co.
SWB:GAH
31.7B EUR 2.8 23.1 11.4 14.8
UK
Willis Towers Watson PLC
NASDAQ:WTW
31.7B USD 3.2 15 12.9 15.2
US
Brown & Brown Inc
NYSE:BRO
27.2B USD 5 27.5 17.8 21.1
US
Ryan Specialty Group Holdings Inc
NYSE:RYAN
13.4B USD 4.5 190 17.8 25.3
IN
PB Fintech Ltd
NSE:POLICYBZR
774.5B INR 13.4 167.8 277.1 545.2
US
Hagerty Inc
NYSE:HGTY
4.5B USD 3.3 132.7 29.2 38.7
AU
Steadfast Group Ltd
ASX:SDF
5.9B AUD 3.2 17.6 15.1 15.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Marpai Inc
OTC:MRAI
Average EV/EBITDA: 42.9
Negative Multiple: -1.3
N/A N/A
US
Marsh & McLennan Companies Inc
NYSE:MMC
14.2
9%
1.6
IE
Aon PLC
NYSE:AON
14.7
12%
1.2
US
Arthur J Gallagher & Co
NYSE:AJG
18.8
21%
0.9
US
A
Arthur J. Gallagher & Co.
SWB:GAH
11.4
21%
0.5
UK
W
Willis Towers Watson PLC
NASDAQ:WTW
12.9
7%
1.8
US
Brown & Brown Inc
NYSE:BRO
17.8
18%
1
US
Ryan Specialty Group Holdings Inc
NYSE:RYAN
17.8
20%
0.9
IN
PB Fintech Ltd
NSE:POLICYBZR
277.1
168%
1.6
US
Hagerty Inc
NYSE:HGTY
29.2
45%
0.6
AU
Steadfast Group Ltd
ASX:SDF
15.1
16%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Marpai Inc
OTC:MRAI
Average EV/EBIT: 73.4
Negative Multiple: -1.2
N/A N/A
US
Marsh & McLennan Companies Inc
NYSE:MMC
16
9%
1.8
IE
Aon PLC
NYSE:AON
17.9
15%
1.2
US
Arthur J Gallagher & Co
NYSE:AJG
24.4
22%
1.1
US
A
Arthur J. Gallagher & Co.
SWB:GAH
14.8
22%
0.7
UK
W
Willis Towers Watson PLC
NASDAQ:WTW
15.2
10%
1.5
US
Brown & Brown Inc
NYSE:BRO
21.1
14%
1.5
US
Ryan Specialty Group Holdings Inc
NYSE:RYAN
25.3
19%
1.3
IN
PB Fintech Ltd
NSE:POLICYBZR
545.2
N/A N/A
US
Hagerty Inc
NYSE:HGTY
38.7
56%
0.7
AU
Steadfast Group Ltd
ASX:SDF
15.1
14%
1.1