image
Healthcare - Medical - Healthcare Plans - NASDAQ - US
$ 1.09
5.83 %
$ 15.7 M
Market Cap
-0.37
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one MRAI stock under the worst case scenario is HIDDEN Compared to the current market price of 1.09 USD, Marpai, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one MRAI stock under the base case scenario is HIDDEN Compared to the current market price of 1.09 USD, Marpai, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one MRAI stock under the best case scenario is HIDDEN Compared to the current market price of 1.09 USD, Marpai, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart MRAI

image
$1.8$1.8$1.6$1.6$1.4$1.4$1.2$1.2$1.0$1.0$0.8$0.8$0.6$0.6$0.4$0.415 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 Mar
FINANCIALS
37.2 M REVENUE
52.64%
-26.4 M OPERATING INCOME
1.17%
-28.8 M NET INCOME
-8.63%
-15.7 M OPERATING CASH FLOW
55.31%
1.03 M INVESTING CASH FLOW
-96.83%
5.1 M FINANCING CASH FLOW
2600186.73%
7.01 M REVENUE
-2.52%
-3.06 M OPERATING INCOME
75.07%
786 K NET INCOME
104.52%
39 K OPERATING CASH FLOW
100.58%
0 INVESTING CASH FLOW
0.00%
-2.41 M FINANCING CASH FLOW
-33.10%
Balance Sheet Marpai, Inc.
image
Current Assets 17.1 M
Cash & Short-Term Investments 1.15 M
Receivables 2.7 M
Other Current Assets 13.2 M
Non-Current Assets 14.6 M
Long-Term Investments 0
PP&E 2.98 M
Other Non-Current Assets 11.6 M
3.62 %8.53 %41.78 %9.42 %36.65 %Total Assets$31.7m
Current Liabilities 20.8 M
Accounts Payable 4.65 M
Short-Term Debt 512 K
Other Current Liabilities 15.7 M
Non-Current Liabilities 24.3 M
Long-Term Debt 3.68 M
Other Non-Current Liabilities 20.6 M
10.30 %34.76 %8.16 %45.64 %Total Liabilities$45.1m
EFFICIENCY
Earnings Waterfall Marpai, Inc.
image
Revenue 37.2 M
Cost Of Revenue 24.2 M
Gross Profit 12.9 M
Operating Expenses 40.4 M
Operating Income -26.4 M
Other Expenses 2.38 M
Net Income -28.8 M
40m40m30m30m20m20m10m10m00(10m)(10m)(20m)(20m)(30m)(30m)37m(24m)13m(40m)(26m)(2m)(29m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
34.76% GROSS MARGIN
34.76%
-70.98% OPERATING MARGIN
-70.98%
-77.38% NET MARGIN
-77.38%
213.95% ROE
213.95%
-90.76% ROA
-90.76%
-230.06% ROIC
-230.06%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Marpai, Inc.
image
00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)(30m)(30m)(35m)(35m)(40m)(40m)20202020Jul '20Jul '2020212021Jul '21Jul '2120222022Jul '22Jul '2220232023Jul '23Jul '2320242024
Net Income -28.8 M
Depreciation & Amortization 5.4 M
Capital Expenditures 0
Stock-Based Compensation 2.1 M
Change in Working Capital 2.34 M
Others 2.69 M
Free Cash Flow -15.7 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Marpai, Inc.
image
MRAI has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 5
6. Ownership
Insider Ownership Marpai, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
115 K USD 2
Bought
0 USD 0
0-3 MONTHS
142 K USD 3
3-6 MONTHS
650 K USD 1
6-9 MONTHS
61.3 K USD 4
9-12 MONTHS
7. News
MARPAI TO HOST WEBCAST ON MARCH 27, 2025 TO DISCUSS FOURTH QUARTER AND FULL YEAR 2024 FINANCIAL RESULTS TAMPA, Fla. , March 20, 2025 /PRNewswire/ -- Marpai, Inc. ("Marpai" or the "Company") (OTCQX: MRAI), a technology platform company, operates as a national Third-Party Administrator (TPA) through its subsidiaries. prnewswire.com - 2 weeks ago
MARPAI ACCELERATES HEALTHCARE TRANSFORMATION WITH EMPARA COLLABORATION, LAUNCHING UNIFIED HEALTH ENGAGEMENT PLATFORM TAMPA, Fla. , March 18, 2025 /PRNewswire/ -- Marpai, Inc. ("Marpai" or the "Company") (OTCQX: MRAI), a technology platform company and a disruptor in the $22 billion Third-Party Administrator ("TPA") market, is taking decisive action to revolutionize self-funded employer health plans. prnewswire.com - 2 weeks ago
Health In Tech Announces Innovative Collaboration with MARPAI and Vitable DPC to Offer Competitive Quotes in Enhanced Self-Funded Solutions STUART, Fla. , Jan. 22, 2025 /PRNewswire/ -- Health In Tech, an Insurtech platform company backed by third-party AI technology, is thrilled to announce a new strategic collaboration with Vitable and MARPAI. prnewswire.com - 2 months ago
MARPAI ANNOUNCES SECOND TRANCHE OF NON-DILUTIVE GROWTH FUNDING WITH UP TO $5 MILLION FROM JGB TAMPA, Fla. , Jan. 6, 2025 /PRNewswire/ -- Marpai, Inc. ("Marpai" or the "Company") (OTCQX: MRAI), a technology platform company, which operates as a national Third-Party Administrator (TPA) through its subsidiaries and is transforming the $22 billion TPA market by offering affordable, intelligent, healthcare solutions to self-funded employer health plans, today announced the funding of an additional $5,000,000 from JGB Collateral LLC, a Delaware limited liability company ("JGB").The company intends to use the net proceeds from the offering for growth initiatives and general working capital. prnewswire.com - 2 months ago
MARPAI ANNOUNCES PRICING OF $700,000 PRIVATE PLACEMENT TAMPA, Fla. , Dec. 5, 2024 /PRNewswire/ -- Marpai, Inc. ("Marpai" or the "Company") (OTCQX: MRAI), a technology platform company, which operates as a national Third-Party Administrator (TPA) through its subsidiaries and is transforming the $22 billion TPA market by offering affordable, intelligent, healthcare solutions to self-funded employer health plans, today announced the pricing of a private placement offering consisting of the issuance and sale of 621,194 shares of its Class A common stock (the "Common Stock"), par value $0.0001 per share, at a purchase price of $1.13 per Common Stock, for aggregate gross proceeds of $701,950. prnewswire.com - 4 months ago
MARPAI ANNOUNCES GENERAL UPDATES FOR Q4 Marpai has secured a number of significant new accounts for 2025 TAMPA, Fla. , Nov. 26, 2024 /PRNewswire/ -- Marpai, Inc. ("Marpai" or the "Company") (OTCQX: MRAI), a technology platform company, operates as a national Third-Party Administrator (TPA) through its subsidiaries. prnewswire.com - 4 months ago
Marpai, Inc (MRAI) Q3 2024 Earnings Call Transcript Marpai, Inc (OTCQX:MRAI) Q3 2024 Results Conference Call November 12, 2024 8:30 AM ET Company Participants Steve Johnson - Chief Financial Officer Damien Lamendola - Chief Executive Officer and Director John Powers - President Operator Good morning, and welcome to the Marpai Third Quarter 2024 Earnings Conference Call. [Operator Instructions] Please note this event is being recorded. seekingalpha.com - 4 months ago
MARPAI REPORTS THIRD QUARTER 2024 FINANCIAL RESULTS Turnaround continues to gain traction TAMPA, Fla. , Nov. 11, 2024 /PRNewswire/ -- Marpai, Inc. ("Marpai" or the "Company") (OTCQX: MRAI), a technology platform company, which operates as a national Third-Party Administrator (TPA) through its subsidiaries and is transforming the $22 billion TPA market by offering affordable, intelligent, healthcare solutions to self-funded employer health plans, announced financial results for the third quarter of 2024. prnewswire.com - 4 months ago
MARPAI TO HOST WEBCAST ON NOVEMBER 12, 2024 TO DISCUSS THIRD QUARTER 2024 FINANCIAL RESULTS TAMPA, Fla. , Nov. 8, 2024 /PRNewswire/ -- Marpai, Inc. ("Marpai" or the "Company") (OTCQX: MRAI), a technology platform company, operates as a national Third-Party Administrator (TPA) through its subsidiaries. prnewswire.com - 4 months ago
MARPAI ANNOUNCES NEW "OFF CYCLE" CLIENT CONTRACT Company continues to grow with new business leveraging regional success in the southeast TAMPA, Fla. , Aug. 27, 2024 /PRNewswire/ -- Marpai, Inc. ("Marpai" or the "Company") (OTCQX: MRAI), a technology platform company, operates as a national Third-Party Administrator (TPA) through its subsidiaries. prnewswire.com - 7 months ago
Marpai, Inc. (MRAI) Q2 2024 Earnings Call Transcript Marpai, Inc. (OTCQX:MRAI) Q2 2024 Earnings Conference Call August 8, 2024 8:30 AM ET Company Participants Steve Johnson - Chief Financial Officer Damien Lamendola - Chief Executive Officer and Director Operator Good morning, and welcome to the Marpai Second Quarter 2024 Earnings Conference Call. All participants will be in a listen-only mode. seekingalpha.com - 7 months ago
MARPAI REPORTS SECOND QUARTER 2024 FINANCIAL RESULTS Company continues to drive towards profitability TAMPA, Fla. , Aug. 7, 2024 /PRNewswire/ -- Marpai, Inc. ("Marpai" or the "Company") (OTCQX: MRAI), a technology platform company, which operates as a national Third-Party Administrator (TPA) through its subsidiaries and is transforming the $22 billion TPA market by offering affordable, intelligent, healthcare solutions to self-funded employer health plans, announced financial results for the second quarter of 2024. prnewswire.com - 7 months ago
8. Profile Summary

Marpai, Inc. MRAI

image
COUNTRY US
INDUSTRY Medical - Healthcare Plans
MARKET CAP $ 15.7 M
Dividend Yield 0.00%
Description Marpai, Inc., a technology-driven healthcare payer, focuses on providing services to the self-insured employer market in the United States and Israel. The company offers ancillary services, such as care management, case management, actuarial services, health savings account administration, and cost containment services. It also develops artificial intelligence and healthcare technology that enables the analysis of data to predict and prevent events related to diagnostic errors, hospital visits, and administrative issues. The company was incorporated in 2021 and is headquartered in New York, New York.
Contact 401 Park Avenue South, New York, NY, 10016 https://www.marpaihealth.com
IPO Date Oct. 27, 2021
Employees 162
Officers Dr. Eli David Ph.D. Co-Founder & Chief Science Advisor Mr. Richard Brewer Chief Strategy Officer Ms. Pamela Burns Senior Vice President of Sales Mr. Steve Johnson Chief Financial Officer & Company Secretary Mr. Damien Francis Lamendola Chief Executive Officer & Director Mr. John Powers President & Chief Operating Officer