investorscraft@gmail.com

Intrinsic ValueMarqeta, Inc. (MQ)

Previous Close$5.83
Intrinsic Value
Upside potential
Previous Close
$5.83

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

Marqeta, Inc. operates as a modern card issuing and payment processing platform, specializing in API-driven infrastructure that enables businesses to create customized payment solutions. The company serves fintech firms, digital banks, and e-commerce platforms, offering scalable, real-time payment solutions that enhance operational flexibility. Marqeta differentiates itself through its open API architecture, which supports innovative use cases like on-demand delivery, buy-now-pay-later (BNPL), and expense management. Its platform is designed to reduce friction in digital transactions, positioning Marqeta as a leader in the embedded finance space. The company competes with traditional payment processors by emphasizing developer-friendly tools and faster time-to-market for clients. Marqeta’s partnerships with major financial institutions and technology providers further solidify its market presence, though it faces competition from both established players and agile fintech startups.

Revenue Profitability And Efficiency

Marqeta reported revenue of $507 million for FY 2024, reflecting its growing adoption in the digital payments sector. The company achieved net income of $27.3 million, with diluted EPS of $0.0526, indicating a transition toward profitability. Operating cash flow stood at $58.2 million, supported by efficient working capital management, while capital expenditures were modest at $2.4 million, suggesting a capital-light business model.

Earnings Power And Capital Efficiency

Marqeta’s earnings power is driven by its scalable platform, which generates high-margin revenue from transaction fees and service offerings. The company’s capital efficiency is evident in its ability to deliver positive operating cash flow while maintaining minimal capital expenditures. This balance underscores its ability to reinvest in growth without significant external funding needs.

Balance Sheet And Financial Health

Marqeta maintains a strong balance sheet, with $923 million in cash and equivalents, providing ample liquidity for strategic initiatives. Total debt is relatively low at $13.2 million, indicating a conservative leverage profile. The company’s financial health is further supported by its positive cash flow generation and absence of dividend obligations.

Growth Trends And Dividend Policy

Marqeta’s growth is fueled by expanding demand for embedded finance solutions, particularly in fintech and e-commerce. The company does not currently pay dividends, opting instead to reinvest cash flows into product development and market expansion. Its focus on innovation and partnerships suggests sustained top-line growth potential in the near to medium term.

Valuation And Market Expectations

Marqeta’s valuation reflects investor confidence in its ability to capitalize on the digital payments boom. The market likely prices in continued revenue growth and margin expansion, though competitive pressures and macroeconomic factors could influence performance. The company’s strong cash position and profitability trajectory support a premium to peers.

Strategic Advantages And Outlook

Marqeta’s strategic advantages include its API-first platform, which enables rapid deployment of payment solutions, and its partnerships with key industry players. The outlook remains positive, with opportunities in international expansion and new verticals. However, execution risks and regulatory scrutiny in the payments space could pose challenges. The company is well-positioned to benefit from long-term trends in digital payments.

Sources

10-K filing, company investor relations

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