Mativ Holdings, Inc. logo MATV - Mativ Holdings, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 5
HOLD 2
SELL 0
STRONG
SELL
0
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 50% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Fair Value Moderate
Trading 18.5% below fair value
Current Price $11.59
Bear Case $14.23 22.7% upside ($14.23 - $11.59) / $11.59 = 22.7% 3% stage 1 growth, 11% discount
Fair Value $14.23 22.7% upside ($14.23 - $11.59) / $11.59 = 22.7% 3% stage 1 growth, 11% discount
Bull Case $16.46 42.0% upside ($16.46 - $11.59) / $11.59 = 42.0% 4% stage 1 growth, 11% discount

Adjust Assumptions

3.0%
11.0%
3.0%

Key Value Driver

FCF growth rate (3% base case)

Terminal Value % of EV 33%
Implied Market Multiple 11.8x
Market is pricing in (growth) 1.8% vs our 3.0% base

Plain-Language Summary

Using a two-stage FCF DCF with 3% growth decelerating over 15 years, discounted at 11%, the base-case intrinsic value is $14.23 per share.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions