MARKETWISE, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.53 USD | +2.00% |
|
-4.97% | -43.96% |
| 05-03 | MarketWise, Inc. Declares Quarterly Cash Dividend on Common Stock, Payable on June 25, 2024 | CI |
| 03-28 | UBS Trims MarketWise Price Target to $2 From $3.50, Maintains Neutral Rating | MT |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 531 | 189.6 | 56.91 | 106.9 | 66.06 | - | - |
| Enterprise Value (EV) 1 | 531 | 50.57 | 56.91 | -48.3 | -152.8 | -229.1 | -319.4 |
| P/E ratio | -0.01 x | -2.35 x | 29.9 x | 54.6 x | -18 x | -23 x | 9.93 x |
| Yield | - | - | - | - | 2.61% | 2.61% | 2.61% |
| Capitalization / Revenue | - | 0.35 x | 0.11 x | 0.24 x | 0.15 x | 0.14 x | 0.12 x |
| EV / Revenue | - | 0.09 x | 0.11 x | -0.11 x | -0.35 x | -0.49 x | -0.56 x |
| EV / EBITDA | - | 0.51 x | 0.73 x | -0.83 x | 4.41 x | 8.1 x | -5.88 x |
| EV / FCF | - | 796,717 x | - | -774,522 x | - | - | - |
| FCF Yield | - | 0% | - | -0% | - | - | - |
| Price to Book | - | -5.88 x | - | - | -3.3 x | -2.98 x | -4.51 x |
| Nbr of stocks (in thousands) | 51,750 | 25,152 | 33,874 | 39,147 | 43,173 | - | - |
| Reference price 2 | 10.26 | 7.540 | 1.680 | 2.730 | 1.530 | 1.530 | 1.530 |
| Announcement Date | 11/05/21 | 10/03/22 | 31/03/23 | 07/03/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 549.2 | 512.4 | 448.2 | 435.5 | 463.4 | 566.5 |
| EBITDA 1 | - | 98.43 | 78.02 | 58.21 | -34.66 | -28.27 | 54.32 |
| EBIT | - | 95.76 | 96.33 | 77.77 | - | - | - |
| Operating Margin | - | 17.44% | 18.8% | 17.35% | - | - | - |
| Earnings before Tax (EBT) 1 | - | -951.5 | 102.7 | 56.1 | -30.74 | -24.53 | 57.88 |
| Net income 1 | -538.4 | -1,013 | 17.99 | 1.782 | -29.05 | -23.18 | 54.7 |
| Net margin | - | -184.51% | 3.51% | 0.4% | -6.67% | -5% | 9.66% |
| EPS 2 | -982.4 | -3.209 | 0.0562 | 0.0500 | -0.0852 | -0.0666 | 0.1541 |
| Free Cash Flow | - | 63.48 | - | 62.36 | - | - | - |
| FCF margin | - | 11.56% | - | 13.91% | - | - | - |
| FCF Conversion (EBITDA) | - | 64.48% | - | 107.14% | - | - | - |
| FCF Conversion (Net income) | - | - | - | 3,499.61% | - | - | - |
| Dividend per Share 2 | - | - | - | - | 0.0400 | 0.0400 | 0.0400 |
| Announcement Date | 11/05/21 | 10/03/22 | 31/03/23 | 07/03/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 140.7 | 146.7 | 136.8 | 128 | 119.9 | 127.7 | 125.6 | 103.6 | 106.2 | 112.2 | 105.1 | 108 | 109.4 | 113 | - |
| EBITDA 1 | 40.13 | 32.13 | 20.61 | 26.43 | 24.72 | 15.72 | - | 13.59 | 12.63 | 4.077 | -19.28 | 1.388 | -12.51 | -4.252 | - |
| EBIT | 39.5 | 31.53 | 20.01 | 25.82 | 23.88 | 26.62 | 34.31 | 12.6 | 15.2 | 15.66 | - | - | - | - | - |
| Operating Margin | 28.08% | 21.5% | 14.63% | 20.17% | 19.91% | 20.85% | 27.31% | 12.15% | 14.32% | 13.97% | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | -363.2 | 35.15 | 24.54 | 35.08 | 17.89 | 25.15 | 31.53 | 10.17 | 12.74 | 1.66 | -18.29 | 2.371 | -11.54 | -3.286 | - |
| Net income 1 | -399.5 | 8.572 | 5.825 | 11.88 | -4.012 | 4.296 | 1.467 | 0.036 | 0.14 | 0.139 | -17.28 | 2.241 | -10.9 | -3.106 | - |
| Net margin | -284.03% | 5.84% | 4.26% | 9.28% | -3.35% | 3.37% | 1.17% | 0.03% | 0.13% | 0.12% | -16.44% | 2.07% | -9.96% | -2.75% | - |
| EPS 2 | -1.263 | 0.0227 | 0.2400 | 0.5300 | -0.1700 | 0.0134 | 0.0500 | 0.001100 | - | - | -0.0522 | 0.006630 | -0.0316 | -0.008840 | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | 0.0100 | - | 0.0100 | 0.0100 | 0.0100 | 0.0100 | 0.0100 |
| Announcement Date | 10/11/21 | 10/03/22 | 09/05/22 | 08/08/22 | 03/11/22 | 31/03/23 | 11/05/23 | 10/08/23 | 09/11/23 | 07/03/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 139 | - | 155 | 219 | 295 | 385 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | 63.5 | - | 62.4 | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | -1.280 | - | - | -0.4600 | -0.5100 | -0.3400 |
| Cash Flow per Share | - | 0.2000 | - | - | - | - | - |
| Capex 1 | - | 0.16 | - | 1.73 | 0.56 | 0.59 | 0.62 |
| Capex / Sales | - | 0.03% | - | 0.39% | 0.13% | 0.13% | 0.11% |
| Announcement Date | 11/05/21 | 10/03/22 | 31/03/23 | 07/03/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
1.53
USD
Average target price
3.75
USD
Spread / Average Target
+145.10%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -43.96% | 66.06M | |
| -2.03% | 135B | |
| -14.23% | 38.44B | |
| +14.18% | 37.71B | |
| -2.30% | 29.86B | |
| -7.94% | 16.74B | |
| +13.52% | 15.15B | |
| +9.76% | 10.5B | |
| -10.60% | 4.63B | |
| -32.51% | 4.18B |
- Stock Market
- Equities
- MKTW Stock
- Financials MarketWise, Inc.
