XNASMKTW
Market cap22mUSD
Jan 10, Last price
0.51USD
1D
-2.08%
1Q
-19.21%
IPO
-94.94%
Name
MarketWise Inc
Chart & Performance
P/E
12.69
P/S
0.05
EPS
0.04
Div Yield, %
25.40%
Shrs. gr., 5y
122.45%
Rev. gr., 5y
13.45%
Revenues
448m
-12.53%
Net income
2m
-98.24%
CFO
62m
+29.05%
Dividend
Aug 15, 20240.01 USD/sh
Earnings
Mar 05, 2025
Profile
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.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | ||||||
Revenues | 448,182 -12.53% | 512,403 -6.70% | ||||
Cost of revenue | 389,973 | 422,029 | ||||
Unusual Expense (Income) | ||||||
NOPBT | 58,209 | 90,374 | ||||
NOPBT Margin | 12.99% | 17.64% | ||||
Operating Taxes | 1,803 | 1,490 | ||||
Tax Rate | 3.10% | 1.65% | ||||
NOPAT | 56,406 | 88,884 | ||||
Net income | 1,782 -98.24% | 101,170 -110.61% | ||||
Dividends | (5,744) | |||||
Dividend yield | 6.32% | |||||
Proceeds from repurchase of equity | (5,066) | (12,227) | ||||
BB yield | 5.57% | 29.41% | ||||
| Debt | ||||||
Debt current | 2,892 | 1,484 | ||||
Long-term debt | 14,544 | 13,146 | ||||
Deferred revenue | 304,342 | 348,273 | ||||
Other long-term liabilities | (1,469) | 1,281 | ||||
Net debt | (137,738) | (143,945) | ||||
| Cash flow | ||||||
Cash from operating activities | 62,428 | 48,374 | ||||
CAPEX | (65) | (171) | ||||
Cash from investing activities | (1,897) | (13,238) | ||||
Cash from financing activities | (63,953) | (16,192) | ||||
FCF | 57,058 | 47,630 | ||||
| Balance | ||||||
Cash | 155,174 | 158,575 | ||||
Long term investments | ||||||
Excess cash | 132,765 | 132,955 | ||||
Stockholders' equity | (404,107) | (405,235) | ||||
Invested Capital | 434,027 | 463,721 | ||||
ROIC | 12.57% | 17.89% | ||||
ROCE | 227.79% | 154.52% | ||||
| EV | ||||||
Common stock shares outstanding | 33,312 | 24,747 | ||||
Price | 2.73 62.50% | 1.68 -77.72% | ||||
Market cap | 90,942 118.74% | 41,575 -77.98% | ||||
EV | (324,658) | (379,556) | ||||
EBITDA | 62,030 | 93,465 | ||||
EV/EBITDA | ||||||
Interest | 295 | |||||
Interest/NOPBT | 0.33% | |||||