image
Healthcare - Medical - Healthcare Plans - NASDAQ - US
$ 1.0
-0.99 %
$ 14.4 M
Market Cap
-0.34
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one MRAI stock under the worst case scenario is HIDDEN Compared to the current market price of 1 USD, Marpai, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one MRAI stock under the base case scenario is HIDDEN Compared to the current market price of 1 USD, Marpai, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one MRAI stock under the best case scenario is HIDDEN Compared to the current market price of 1 USD, Marpai, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
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
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
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
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%
194.29% ROIC
194.29%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Marpai, Inc.
image
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
Wall Street analysts predict an average 1-year price target for MRAI of $6 , with forecasts ranging from a low of $6 to a high of $6 .
MRAI Lowest Price Target Wall Street Target
6 USD 500.00%
MRAI Average Price Target Wall Street Target
6 USD 500.00%
MRAI Highest Price Target Wall Street Target
6 USD 500.00%
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Marpai, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
115 K USD 2
9-12 MONTHS
0 USD 0
Bought
142 K USD 3
0-3 MONTHS
650 K USD 1
3-6 MONTHS
61.3 K USD 4
6-9 MONTHS
2.72 M USD 3
9-12 MONTHS
Date Value Insider Amount Avg Price
1 month ago
Dec 05, 2024
Bought 11.3 K USD
Powers John Paul
President and COO
+ 10000
1.13 USD
1 month ago
Dec 05, 2024
Bought 5.65 K USD
Johnson Steve Andrew
Chief Financial Officer
+ 5000
1.13 USD
1 month ago
Dec 05, 2024
Bought 125 K USD
EITAN YARON
Director
+ 110619
1.13 USD
4 months ago
Aug 28, 2024
Bought 650 K USD
Lamendola Damien
Chief Executive Officer
+ 1351351
0.481 USD
7 months ago
May 28, 2024
Bought 4.37 K USD
PONS ROBERT M
Director
+ 5000
0.8744 USD
7 months ago
May 29, 2024
Bought 2.28 K USD
Johnson Steve Andrew
Chief Financial Officer
+ 3500
0.6501 USD
7 months ago
May 24, 2024
Bought 6 K USD
Johnson Steve Andrew
Chief Financial Officer
+ 5000
1.2 USD
7 months ago
May 29, 2024
Sell 10.2 K USD
Moazami Mohsen
Director
- 15000
0.6788 USD
8 months ago
May 16, 2024
Bought 10.5 K USD
PONS ROBERT M
Director
+ 5000
2.1 USD
8 months ago
May 10, 2024
Sell 99.1 K USD
Dendy Michael Charles
Director
- 42752
2.3172 USD
8 months ago
May 10, 2024
Sell 5.7 K USD
Dendy Michael Charles
Director
- 2371
2.4046 USD
8 months ago
May 10, 2024
Bought 13.3 K USD
EITAN YARON
Director
+ 5000
2.66 USD
8 months ago
May 10, 2024
Bought 24.9 K USD
Lamendola Damien
Chief Executive Officer
+ 10000
2.4899 USD
10 months ago
Mar 07, 2024
Bought 1.5 M USD
Lamendola Damien
Chief Executive Officer
+ 910000
1.65 USD
1 year ago
Jan 16, 2024
Bought 1.01 M USD
Lamendola Damien
Chief Executive Officer
+ 1100000
0.9201 USD
1 year ago
Jan 16, 2024
Bought 11.1 K USD
PONS ROBERT M
Director
+ 12100
0.9201 USD
1 year ago
Jan 16, 2024
Bought 193 K USD
EITAN YARON
Director
+ 210000
0.9201 USD
1 year ago
Dec 14, 2023
Bought 296 K USD
Lamendola Damien
Chief Executive Officer
+ 150000
1.97 USD
1 year ago
Dec 14, 2023
Bought 21.9 K USD
PONS ROBERT M
Director
+ 12100
1.81 USD
1 year ago
Dec 14, 2023
Bought 98.5 K USD
EITAN YARON
Director
+ 50000
1.97 USD
1 year ago
Nov 21, 2023
Bought 239 K USD
Lamendola Damien
Chief Executive Officer
+ 200000
1.1934 USD
1 year ago
Nov 17, 2023
Bought 123 K USD
EITAN YARON
Director
+ 100000
1.23 USD
1 year ago
Sep 11, 2023
Bought 32.3 K USD
Gonzalez Edmundo
Chief Executive Officer
+ 42000
0.77 USD
1 year ago
Jun 21, 2023
Bought 10.1 K USD
Gonzalez Edmundo
Chief Executive Officer
+ 20000
0.5051 USD
2 years ago
Nov 16, 2022
Bought 7.79 K USD
Gonzalez Edmundo
Chief Executive Officer
+ 8110
0.96 USD
2 years ago
Nov 15, 2022
Bought 930 USD
Gonzalez Edmundo
Chief Executive Officer
+ 1000
0.93 USD
2 years ago
Sep 12, 2022
Bought 99.7 K USD
Lamendola Damien
director, 10 percent owner:
+ 100000
0.9967 USD
2 years ago
Aug 22, 2022
Bought 152 K USD
Lamendola Damien
director:
+ 135944
1.1171 USD
2 years ago
Aug 17, 2022
Bought 68.6 K USD
Lamendola Damien
director:
+ 90529
0.758 USD
2 years ago
Aug 18, 2022
Bought 138 K USD
EITAN YARON
director:
+ 175000
0.79 USD
2 years ago
Aug 17, 2022
Bought 3.88 K USD
Kane Vincent
director:
+ 5000
0.7759 USD
2 years ago
Aug 17, 2022
Bought 24.5 K USD
EITAN YARON
director:
+ 31000
0.79 USD
2 years ago
May 23, 2022
Bought 11.9 K USD
Gonzalez Edmundo
Chief Executive Officer
+ 7999
1.4907 USD
2 years ago
May 19, 2022
Bought 52.8 K USD
EITAN YARON
director:
+ 32274
1.6368 USD
2 years ago
May 18, 2022
Bought 365 USD
EITAN YARON
Director
+ 271
1.3463 USD
2 years ago
May 18, 2022
Bought 998 USD
Brown Ronnie
Chief Operating Officer
+ 694
1.4386 USD
2 years ago
May 18, 2022
Bought 10.7 K USD
Gonzalez Edmundo
Chief Executive Officer
+ 9000
1.1937 USD
2 years ago
May 16, 2022
Bought 15.9 K USD
EITAN YARON
director:
+ 13042
1.2194 USD
2 years ago
May 16, 2022
Bought 10.5 K USD
Kane Vincent
director:
+ 10000
1.05 USD
2 years ago
Feb 22, 2022
Bought 20.5 K USD
EITAN YARON
Director
+ 10000
2.05 USD
3 years ago
Dec 15, 2021
Bought 1.67 K USD
EITAN YARON
Director
+ 400
4.17 USD
3 years ago
Dec 14, 2021
Bought 105 K USD
EITAN YARON
Director
+ 24600
4.28 USD
3 years ago
Dec 15, 2021
Bought 21.6 K USD
Bibring Yoram
Cheif Financial Officer
+ 5000
4.33 USD
3 years ago
Dec 14, 2021
Bought 73.5 K USD
Gonzalez Edmundo
CEO, Secretary and Officer
+ 17500
4.2 USD
3 years ago
Dec 14, 2021
Bought 25.3 K USD
Cavalier Jane
Director
+ 5730
4.42 USD
7. News
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 - 1 week 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 - 1 month 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 - 1 month 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 - 2 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 - 2 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 - 2 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 - 4 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 - 5 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 - 5 months ago
MARPAI TO HOST WEBCAST ON AUGUST 8, 2024 TO DISCUSS SECOND QUARTER 2024 FINANCIAL RESULTS TAMPA, Fla. , Aug. 2, 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 - 5 months ago
MARPAI PRESIDENT JOHN POWERS TABBED TO SPEAK AT 3 ELITE HEALTHCARE CONFERENCES TAMPA, Fla., July 16, 2024 /PRNewswire/ -- Marpai, Inc. ("Marpai" or the "Company") (OTCQX: MRAI), an independent national Third-Party Administration company transforming the $22 billion TPA market supporting self-funded employer health plans with affordable, intelligent, healthcare, today announced that its President John Powers, a recognized thought leader, has been asked to be a featured speaker at three of the industry's most prestigious conferences. prnewswire.com - 6 months ago
Why Is Marpai (MRAI) Stock Down 41% Today? Marpai (NASDAQ: MRAI ) stock is taking a beating on Tuesday as investors prepare for the company's shares to be delisted tomorrow. Marpai alerted investors that it is withdrawing from a hearing with the Nasdaq Exchage's officials. investorplace.com - 7 months ago
8. Profile Summary

Marpai, Inc. MRAI

image
COUNTRY US
INDUSTRY Medical - Healthcare Plans
MARKET CAP $ 14.4 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 Mr. John Powers President & Chief Operating Officer Mr. Steve Johnson Chief Financial Officer & Company Secretary Ms. Pamela Burns Vice President of Enterprise Sales Dr. Eli David Co-Founder & Chief Science Advisor Mr. Damien Francis Lamendola Chief Executive Officer & Director Mr. Richard Brewer Chief Strategy Officer