Match Group, 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.)
13.5% vs price
Base Case (Median)
57.1% vs price
Bull Case (75th pct.)
137.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-51.81 | -239.2% | High (40%) |
| PE Comparable | $45.38 | 21.9% | Medium (25%) |
| Growth Trajectory DCF | $212.91 | 472.0% | Medium (20%) |
| EV/EBITDA | $41.17 | 10.6% | Medium (20%) |
| EV/FCF | $94.07 | 152.7% | Medium (20%) |
| Earnings Power Value | $71.60 | 92.4% | Medium (50%) |
Based on 6 out of 8 methods, MTCH appears undervalued at the current price of $37.22. The base case fair value of $58.49 implies 57.1% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.