Marcus & Millichap, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-85.8% vs price
Base Case (Median)
-82.4% vs price
Bull Case (75th pct.)
-68.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1.84 | -94.1% | High (40%) |
| PE Comparable | $5.50 | -82.3% | Medium (25%) |
| Growth Trajectory DCF | $5.43 | -82.5% | Medium (20%) |
| Graham Number | $11.35 | -63.4% | Low (10%) |
| EV/EBITDA | $4.08 | -86.8% | Medium (20%) |
| EV/FCF | $48.19 | 55.3% | Medium (20%) |
Based on 6 out of 8 methods, MMI appears overvalued at the current price of $31.03. The base case fair value of $5.47 implies 82.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.