Marpai Inc
OTC:MRAI

Watchlist Manager
Marpai Inc Logo
Marpai Inc
OTC:MRAI
Watchlist
Price: 0.3 USD 7.37% Market Closed
Market Cap: $7.2m

Multiples-Based Value

The Multiples-Based Value of one MRAI stock under the Base Case scenario is 1.08 USD. Compared to the current market price of 0.3 USD, Marpai Inc is Undervalued by 72%.

Multiples-Based 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 Multiples-Based Value
Base Case
1.08 USD
Undervaluation 72%
Multiples-Based Value
Price
Worst Case
Base Case
Best Case

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
7.2m USD 0.3 -0.6 -1.4 -1.3
US
Marsh & McLennan Companies Inc
NYSE:MMC
84.8B USD 3.2 20.5 13.3 15.1
IE
Aon PLC
NYSE:AON
67.3B USD 3.9 18.2 12.5 15.1
US
Arthur J Gallagher & Co
NYSE:AJG
53.2B USD 3.8 35.6 14.6 19.6
US
Arthur J. Gallagher & Co.
SWB:GAH
25.5B EUR 2.1 19.9 9.2 12.4
UK
Willis Towers Watson PLC
NASDAQ:WTW
26.8B USD 2.8 16.7 11 13
US
Brown & Brown Inc
NYSE:BRO
21.3B USD 3.6 20.4 13.1 16
US
Reliance Global Group Inc
NASDAQ:RELI
9.6B USD 731 -1 369.1 -1 310.6 -1 102.6
US
Ryan Specialty Group Holdings Inc
NYSE:RYAN
8.4B USD 2.7 132 12.8 18.8
IN
PB Fintech Ltd
NSE:POLICYBZR
672.6B INR 10.8 116 162.4 243.2
US
Hagerty Inc
NYSE:HGTY
3.6B USD 2.4 91.9 16.4 19.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Marpai Inc
OTC:MRAI
Average EV/EBITDA: 29.5
Negative Multiple: -1.4
N/A N/A
US
Marsh & McLennan Companies Inc
NYSE:MMC
13.3
9%
1.5
IE
Aon PLC
NYSE:AON
12.5
9%
1.4
US
Arthur J Gallagher & Co
NYSE:AJG
14.6
15%
1
US
A
Arthur J. Gallagher & Co.
SWB:GAH
9.2
15%
0.6
UK
W
Willis Towers Watson PLC
NASDAQ:WTW
11
10%
1.1
US
Brown & Brown Inc
NYSE:BRO
13.1
11%
1.2
US
Reliance Global Group Inc
NASDAQ:RELI
Negative Multiple: -1 310.6 N/A N/A
US
Ryan Specialty Group Holdings Inc
NYSE:RYAN
12.8
18%
0.7
IN
PB Fintech Ltd
NSE:POLICYBZR
162.4
170%
1
US
Hagerty Inc
NYSE:HGTY
16.4
24%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Marpai Inc
OTC:MRAI
Average EV/EBIT: 41.4
Negative Multiple: -1.3
N/A N/A
US
Marsh & McLennan Companies Inc
NYSE:MMC
15.1
9%
1.7
IE
Aon PLC
NYSE:AON
15.1
12%
1.3
US
Arthur J Gallagher & Co
NYSE:AJG
19.6
17%
1.2
US
A
Arthur J. Gallagher & Co.
SWB:GAH
12.4
17%
0.7
UK
W
Willis Towers Watson PLC
NASDAQ:WTW
13
13%
1
US
Brown & Brown Inc
NYSE:BRO
16
12%
1.3
US
Reliance Global Group Inc
NASDAQ:RELI
Negative Multiple: -1 102.6 N/A N/A
US
Ryan Specialty Group Holdings Inc
NYSE:RYAN
18.8
17%
1.1
IN
PB Fintech Ltd
NSE:POLICYBZR
243.2
N/A N/A
US
Hagerty Inc
NYSE:HGTY
19.8
24%
0.8
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett