XNYSMAX
Market cap703mUSD
Jan 10, Last price
10.56USD
1D
-6.38%
1Q
-43.92%
IPO
-67.85%
Name
Mediaalpha Inc
Chart & Performance
P/E
—
P/S
1.81
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
7.06%
Rev. gr., 5y
5.51%
Revenues
388m
-15.45%
Net income
-40m
L-44.21%
CFO
20m
-28.45%
Dividend
Nov 08, 20045.7 USD/sh
Earnings
Feb 18, 2025
Profile
MediaAlpha, Inc., through its subsidiaries, operates an insurance customer acquisition platform in the United States. It optimizes customer acquisition in various verticals of property and casualty insurance, health insurance, and life insurance. The company was founded in 2014 and is headquartered in Los Angeles, California. MediaAlpha, Inc. is a subsidiary of White Mountains Insurance Group, Ltd.
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 | 388,149 -15.45% | 459,072 -28.86% | ||||
Cost of revenue | 428,073 | 494,462 | ||||
Unusual Expense (Income) | ||||||
NOPBT | (39,924) | (35,390) | ||||
NOPBT Margin | ||||||
Operating Taxes | (463) | 102,905 | ||||
Tax Rate | ||||||
NOPAT | (39,461) | (138,295) | ||||
Net income | (40,420) -44.21% | (72,446) 754.82% | ||||
Dividends | (2,134) | |||||
Dividend yield | 0.51% | |||||
Proceeds from repurchase of equity | (3,721) | (5,008) | ||||
BB yield | 0.73% | 1.20% | ||||
| Debt | ||||||
Debt current | 11,854 | 8,770 | ||||
Long-term debt | 164,999 | 176,734 | ||||
Deferred revenue | ||||||
Other long-term liabilities | 6,184 | 4,973 | ||||
Net debt | 159,582 | 169,562 | ||||
| Cash flow | ||||||
Cash from operating activities | 20,231 | 28,274 | ||||
CAPEX | (73) | (98) | ||||
Cash from investing activities | (73) | (49,775) | ||||
Cash from financing activities | (17,429) | (14,521) | ||||
FCF | (36,700) | (126,486) | ||||
| Balance | ||||||
Cash | 17,271 | 14,542 | ||||
Long term investments | 1,400 | |||||
Excess cash | ||||||
Stockholders' equity | (606,038) | (551,607) | ||||
Invested Capital | 692,096 | 653,566 | ||||
ROIC | ||||||
ROCE | ||||||
| EV | ||||||
Common stock shares outstanding | 45,573 | 41,945 | ||||
Price | 11.15 12.06% | 9.95 -35.56% | ||||
Market cap | 508,144 21.75% | 417,351 -55.87% | ||||
EV | 583,595 | 516,822 | ||||
EBITDA | (32,654) | (29,243) | ||||
EV/EBITDA | ||||||
Interest | 15,315 | 9,245 | ||||
Interest/NOPBT | ||||||