MNTN - NYSE

MNTN Inc.

MNTN Inc.

MNTNยทNYSE

$10.42

-7.1%
Communication ServicesAdvertising Agencies

MNTN, Inc., a performance TV software company, provides performance advertising services in the United States. The company offers Performance TV software platform, enables marketers to target audiences through MNTN Matched technology and then directly attribute each view to a purchase or other action. Its platform provides segmentation tools, intelligent campaign planning, advance audience targeting, prospecting, creative ad builder, and data analytics reporting. MNTN, Inc. was formerly known as Steel House, Inc. and changed its name to MNTN, Inc. in June 2021. The company was incorporated in 2009 and is headquartered in Austin, Texas.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$770.29M
EPS-0.0870
P/E Ratio-945.84
Earnings Date08/04/2026
MNTN Inc.

MNTN Inc. Fair Value Envelope

MNTN ยท NYSE

Our analysis suggests that MNTN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $10.42, this represents a potential HIDDEN relative to our calculated worth for MNTN Inc..

HIDDEN
Intrinsic Value
Current Price: $10.42

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$125.0B
+ Cash & Equivalents$210.2M
Firm Value$125.2B
- Debt$0
Equity Value$125.2B
/ Shares Outstanding72,619,402B
DCF Value$1.7K
UNDERVALUED BY 16442%

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
$97.8M
$169.5M
$293.6M
$508.5M
$880.9M
$1.5B
$2.6B
$4.6B
$7.9B
$13.7B
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$97.8M
$169.5M
$293.6M
$508.5M
$880.9M
$1.5B
$2.6B
$4.6B
$7.9B
$13.7B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$90.6M
$145.3M
$233.0M
$373.8M
$599.5M
$961.6M
$1.5B
$2.5B
$4.0B
$6.4B
Terminal Value represents 86.6% of Enterprise Value

Related Guides

Blog Categories

Continue your MNTN 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.