investorscraft@gmail.com

Intrinsic ValueMediaAlpha, Inc. (MAX)

Previous Close$10.23
Intrinsic Value
Upside potential
Previous Close
$10.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MediaAlpha, Inc. operates as a technology-driven insurance marketplace, connecting insurers, agents, and consumers through its proprietary platform. The company specializes in performance-based customer acquisition solutions, leveraging data science and real-time bidding to optimize lead generation and conversion. Its core revenue model is transaction-based, earning fees for facilitating high-intent consumer engagements in the insurance sector, particularly in auto, home, and life insurance. MediaAlpha’s platform integrates with a vast network of advertisers and publishers, enabling scalable, data-driven marketing campaigns. The company holds a strong position in the digital insurance distribution space, competing with legacy lead aggregators while differentiating itself through advanced analytics and automation. Its technology stack allows for precise targeting and measurable ROI, appealing to insurers seeking efficient customer acquisition channels. MediaAlpha’s market positioning is further strengthened by partnerships with top-tier insurance carriers and its ability to adapt to regulatory and consumer trends in the highly fragmented insurance industry.

Revenue Profitability And Efficiency

MediaAlpha reported revenue of $864.7 million for FY 2024, with net income of $16.6 million, reflecting a net margin of approximately 1.9%. The company generated $45.9 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures were minimal at $254,000, indicating a capital-light business model focused on scalable technology rather than heavy infrastructure investments.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.31, reflecting modest but positive earnings power. The company’s ability to generate operating cash flow significantly higher than net income suggests efficient working capital management. With minimal capex requirements, MediaAlpha allocates most of its resources toward platform enhancements and growth initiatives, maintaining a lean operational structure.

Balance Sheet And Financial Health

MediaAlpha held $43.3 million in cash and equivalents against total debt of $162.4 million, indicating a leveraged but manageable balance sheet. The debt level suggests strategic borrowing to fuel growth, though liquidity remains adequate. The absence of dividends aligns with the company’s focus on reinvesting cash flows into business expansion.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s capital allocation strategy prioritizes reinvestment over shareholder payouts, as evidenced by its $0 dividend. MediaAlpha’s focus on technology and scalability positions it to capitalize on the digital transformation of insurance distribution, though competitive pressures and regulatory changes remain key variables.

Valuation And Market Expectations

With a market capitalization derived from 53.0 million shares outstanding, MediaAlpha’s valuation likely reflects investor expectations for sustained growth in digital insurance adoption. The modest net income and EPS suggest the market may be pricing in future scalability rather than current profitability, with a focus on long-term platform dominance.

Strategic Advantages And Outlook

MediaAlpha’s key advantages include its proprietary technology, data-driven optimization, and established insurer relationships. The outlook hinges on its ability to maintain technological leadership and expand into adjacent insurance verticals. Macro factors such as insurance premium trends and digital adoption rates will influence performance, but the company’s asset-light model provides flexibility to adapt to market shifts.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount