MKTW - NASDAQ

MarketWise, Inc.

MarketWise, Inc.

MKTWยทNASDAQ

$19.00

-8.1%
TechnologySoftware - Application

MarketWise, Inc. operates a multi-brand platform of subscription businesses that provides financial research, software, education, and tools for investors in the United States and Internationally. The company offers a portfolio of independent investment research, as well as various software and analytical tools on a subscription basis. It provides its research across various platforms, including desktop and laptop, as well as mobile devices, such as tablets and mobile phones. The company serves approximately 972 thousand paid subscribers and approximately 13.7 million free subscribers. MarketWise, Inc. was founded in 1999 and is headquartered in Baltimore, Maryland.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$50.12M
EPS2.4100
P/E Ratio7.89
Earnings Date08/06/2026
MarketWise, Inc.

MarketWise, Inc. Fair Value Envelope

MKTW ยท NASDAQ

Our analysis suggests that MKTW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $19.005, this represents a potential HIDDEN relative to our calculated worth for MarketWise, Inc..

HIDDEN
Intrinsic Value
Current Price: $19.005

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$417.1B
+ Cash & Equivalents$70.1M
Firm Value$417.2B
- Debt$6.1M
Equity Value$417.2B
/ Shares Outstanding2,637,036B
DCF Value$158.2K
UNDERVALUED BY 832380%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$91.9M
$183.8M
$367.7M
$735.3M
$1.5B
$2.9B
$5.9B
$11.8B
$23.5B
$47.1B
Maintenance CapEx
-$156.4K
-$312.8K
-$625.6K
-$1.3M
-$2.5M
-$5.0M
-$10.0M
-$20.0M
-$40.0M
-$80.1M
Owner Earnings
$91.8M
$183.5M
$367.0M
$734.1M
$1.5B
$2.9B
$5.9B
$11.7B
$23.5B
$47.0B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$85.0M
$157.3M
$291.4M
$539.6M
$999.2M
$1.9B
$3.4B
$6.3B
$11.8B
$21.8B
Terminal Value represents 88.7% of Enterprise Value

Related Guides

Blog Categories

Continue your MKTW research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.