Marcus & Millichap, Inc. logo MMI - Marcus & Millichap, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 1
HOLD 2
SELL 1
STRONG
SELL
0
| PRICE TARGET: $26.00 DETAILS
HIGH: $26.00
LOW: $26.00
MEDIAN: $26.00
CONSENSUS: $26.00
DOWNSIDE: 19.75%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Distressed or Transitioning 60% confidence

Primary model: Current FCF × Depressed Multiple

Valuation Signal Overvalued Strong
Trading 133.9% above fair value
Current Price $32.40
Bear Case $10.77 66.8% downside ($10.77 - $32.40) / $32.40 = -66.8% Same FCF, market stays skeptical at 4x
Fair Value $13.85 57.2% downside ($13.85 - $32.40) / $32.40 = -57.2% Same FCF, 6x depressed multiple
Bull Case $16.94 47.7% downside ($16.94 - $32.40) / $32.40 = -47.7% Same FCF, multiple re-rates to 8x

Adjust Assumptions

6.0x

Key Value Driver

Whether the core business model is intact or structurally impaired

Implied Market Multiple 18.0x

Plain-Language Summary

Stock is 4% below 52-week high. Using current FCF at a 6x depressed multiple, base-case value is $13.85. Wide scenario range: $10.77–$16.94.

Warnings

Don't assume past cash flow levels will return — the company's troubles may have permanently reduced its ability to generate profits.
A stock can look cheap on paper and still lose half its value if the underlying business is permanently damaged.
The wide range between our best and worst cases is intentional — pretending to know a precise value for a troubled company would be misleading.

Key Risks

  • Bullish DCF projections are fundamentally unknowable for distressed companies
  • M&A speculation can floor the stock above intrinsic value temporarily
  • Management credibility is a key input — new CEO expands the bull case