Using the industry peer median P/E Multiples multiple (trailing + forward), MDB Capital Holdings, LLC Class A common (MDBH) has a fair value of $7.99 based on 3 comparable companies in the Financial - Capital Markets industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| MDB Capital Holdings, LLC Class A commonMDBH | 17 | 1.5x | — |
| Heritage Global Inc. | 45 | 12.9x | 8.9x |
| Investcorp Credit Management BDC, Inc. | 24 | 2.0x | 2.5x |
| Greenidge Generation Holdings Inc. | 20 | 3.0x | — |
| Industry Median | 3.0x | 5.7x | |
| (*) Profit after tax | 12 | ||
| Equity Value | 35 | ||
| (/) Outstanding shares | 4 | ||
| Fair Price | $8 | ||
Using the industry peer median EV/EBITDA multiple (trailing + forward), MDB Capital Holdings, LLC Class A common (MDBH) has a fair value of $12.98 based on 2 comparable companies in the Financial - Capital Markets industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| MDB Capital Holdings, LLC Class A commonMDBH | 17 | -0.2x | — |
| Heritage Global Inc. | 45 | 4.4x | 4.4x |
| Greenidge Generation Holdings Inc. | 20 | 1.7x | 0.9x |
| Industry Median | 3.1x | 2.6x | |
| (*) EBITDA | 12 | ||
| = Enterprise Value | 38 | ||
| (-) Net Debt | -20 | ||
| Equity Value | 57 | ||
| (/) Outstanding shares | 4 | ||
| Fair Price | $13 | ||
Using the industry peer median EV/Revenue multiple (trailing + forward), MDB Capital Holdings, LLC Class A common (MDBH) has a fair value of $4.85 based on 7 comparable companies in the Financial - Capital Markets industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| MDB Capital Holdings, LLC Class A commonMDBH | 17 | -1.2x | — |
| Akso Health Group | 188 | 0.8x | 0.1x |
| Heritage Global Inc. | 45 | 0.6x | 0.6x |
| TOP Financial Group Limited | 29 | 5.0x | — |
| Old Market Capital Corporation | 28 | 0.7x | — |
| Investcorp Credit Management BDC, Inc. | 24 | 6.3x | 5.3x |
| Greenidge Generation Holdings Inc. | 20 | 1.3x | 0.7x |
| Argo Blockchain plc | 1 | 0.7x | 0.5x |
| Industry Median | 0.8x | 0.6x | |
| (*) Revenue | 2 | ||
| = Enterprise Value | 2 | ||
| (-) Net Debt | -20 | ||
| Equity Value | 21 | ||
| (/) Outstanding shares | 4 | ||
| Fair Price | $5 | ||
Using the PEG framework with historical EPS growth of 8.0%, the company has a fair value of $21.12 based on TTM EPS (FY2024) of $2.64.
| EPS Growth RateHistorical | 0.0% |
| Adjusted Growth (clamped 8–25%)Clamped | 8.0% |
| Fair P/E | 8.0x |
| TTM EPS (FY2024) | $2.64 |
| Fair Value | $21.12 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2022 | $-5.3M | $-0.63 | — |
| FY2023 | $-7.0M | $-0.86 | — |
| FY2024 | $11.7M | $2.64 | — |
2Y Historical EPS CAGR: 0.0%
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.