XNYS
MAX
Market cap705mUSD
Jul 29, Last price
10.04USD
1D
-3.92%
1Q
19.52%
IPO
-69.44%
Name
Mediaalpha Inc
Chart & Performance
P/E
40.74
P/S
0.78
EPS
0.25
Div Yield, %
—
Shrs. gr., 5y
9.84%
Rev. gr., 5y
16.21%
Revenues
865m
+122.78%
Net income
17m
P
CFO
46m
+126.74%
Dividend
Nov 08, 20045.7 USD/sh
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 | FY |
|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | |||||||
Revenues | 864,704 122.78% | 388,149 -15.45% | 459,072 -28.86% | ||||
Cost of revenue | 821,979 | 428,073 | 494,462 | ||||
Unusual Expense (Income) | |||||||
NOPBT | 42,725 | (39,924) | (35,390) | ||||
NOPBT Margin | 4.94% | ||||||
Operating Taxes | 1,384 | (463) | 102,905 | ||||
Tax Rate | 3.24% | ||||||
NOPAT | 41,341 | (39,461) | (138,295) | ||||
Net income | 16,629 -141.14% | (40,420) -44.21% | (72,446) 754.82% | ||||
Dividends | (1,222) | (2,134) | |||||
Dividend yield | 0.20% | 0.51% | |||||
Proceeds from repurchase of equity | (3,721) | (5,008) | |||||
BB yield | 0.73% | 1.20% | |||||
| Debt | |||||||
Debt current | 8,849 | 11,854 | 8,770 | ||||
Long-term debt | 164,999 | 176,734 | |||||
Deferred revenue | |||||||
Other long-term liabilities | 175,725 | 6,184 | 4,973 | ||||
Net debt | (34,417) | 159,582 | 169,562 | ||||
| Cash flow | |||||||
Cash from operating activities | 45,872 | 20,231 | 28,274 | ||||
CAPEX | (254) | (73) | (98) | ||||
Cash from investing activities | (654) | (73) | (49,775) | ||||
Cash from financing activities | (19,223) | (17,429) | (14,521) | ||||
FCF | 18,803 | (36,700) | (126,486) | ||||
| Balance | |||||||
Cash | 43,266 | 17,271 | 14,542 | ||||
Long term investments | 1,400 | ||||||
Excess cash | 31 | ||||||
Stockholders' equity | (553,872) | (606,038) | (551,607) | ||||
Invested Capital | 692,214 | 692,096 | 653,566 | ||||
ROIC | 5.97% | ||||||
ROCE | 30.88% | ||||||
| EV | |||||||
Common stock shares outstanding | 53,044 | 45,573 | 41,945 | ||||
Price | 11.29 1.26% | 11.15 12.06% | 9.95 -35.56% | ||||
Market cap | 598,862 17.85% | 508,144 21.75% | 417,351 -55.87% | ||||
EV | 515,835 | 583,595 | 516,822 | ||||
EBITDA | 49,407 | (32,654) | (29,243) | ||||
EV/EBITDA | 10.44 | ||||||
Interest | 14,351 | 15,315 | 9,245 | ||||
Interest/NOPBT | 33.59% | ||||||