EN DE

Mercari, Inc (MCARY) Fair Value & Analysis

Consumer Cyclical · US · Market cap $4.0B

MI Mercari, Inc logo Mercari, Inc MCARY · US
Price$14.00
Fair Value$7.74
Upside-44.7%
Quality48/100
Watch Mercari, Inc for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 15.7% net margin
Moderate debt · negative free cash flow
Mixed vs. peers (5/10)
Moderate moat 64/100
Evidence: High Range $5.59 – $10.40 Share as image

Fair value as of: Jul 19, 2026

From 15 valuation models · updated 22 days ago

Share price +2.6% over the past month.

Below-average quality, and screening another 45% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($10.40). The favourable scenario is already priced in.
  • Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($5.59 to $10.40) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$31.70 $4.91 Fair Value $7.74 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range $4.91 – $31.70 · fair‑value band $5.59 – $10.40 · the $14.00 price screens above the $7.74 fair value. Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Mercari, Inc (MCARY) currently trades at $14.00, while our model-based Fair Value estimate is $7.74, implying the stock looks roughly 44.7% overvalued today. The Quality Score stands at 48/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Mercari, Inc generated revenue of $216B at a net margin of 15.7%. Revenue grew 22.3% year over year. It earns a return on equity of 33.0%. Net debt stands at $52.3B. Fundamentals as of Jul 19, 2026

Our scenario range runs from $5.59 (bear case) to $10.40 (bull case); at $14.00, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 103% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -49% fair-value upside, at -45%, MCARY screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
ROIC Compounder $5.71 $7.74 $10.42 72
Growth-Adj P/E $10.30 $14.72 $19.13 68
P/E Multiple $8.01 $10.68 $13.35 63
All 15 models by family
DCF Models
Owner Earnings $8.20 $17.48 $36.25 31
Earnings-Based
Graham-Dodd $3.30 $23.03 $32.31 54
Lynch FV $7.65 $10.92 $14.20 50
PEG = 1.0 $7.65 $10.92 $14.20 46
EPV $4.77 $5.44 $6.01 59
Multiples
P/E Multiple $8.01 $10.68 $13.35 63
P/S Multiple $3.22 $4.30 $5.37 58
P/B Multiple $5.54 $7.38 $9.23 55
EV/EBIT $7.55 $9.88 $12.21 53
EV/EBITDA $5.53 $7.18 $8.84 54
EV/Revenue $3.57 $4.86 $6.15 43
Asset-Based
NCAV (Graham) $0.9229 $1.24 $1.85 50
Economic Profit
Residual Income $3.18 $4.32 $25.28 61
ROIC Compounder $5.71 $7.74 $10.42 72
Growth Earnings
Growth-Adj P/E $10.30 $14.72 $19.13 68

Widest divergence: DCF Models ($17.48) versus Asset-Based ($1.24). Highest evidence: ROIC Compounder (72).

Key figures & financial health

Revenue (TTM) $216B
Revenue growth (YoY) +22.3%
Net margin 15.7%
Return on equity 33.0%
Free cash flow −$12.2B FY2025
P/E ratio 22.7
More key figures
Operating margin 24.2%
EPS (TTM) $0.5400
EPS growth (YoY) +103%
Net debt $52.3B FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 44 · Market factors (momentum, volatility) 71

Profitability 51
Margins and returns on capital today
Quality Growth 62
Are margins and returns improving?
Cashflow 7
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 38
Disciplined investing over empire-building
Low Volatility 42
Calm price path (market factor)
Momentum 74
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 78
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Mercari, Inc. plans, develops, and operates Mercari marketplace applications in Japan and the United States. The company also engages in the payment, finance, and cryptoasset related businesses. Mercari, Inc. was incorporated in 2013 and is based in Tokyo, Japan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Mercari, Inc reported revenue of $193B in FY2025 versus $106B in FY2021, a compound +16.1%/yr. Reported net income was $26.1B in FY2025, compounding +46.2%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$193B
Latest YoY
+2.8%
Avg. growth/yr (3Y)
+9.4%
Avg. growth/yr (5Y)
+20.4%
Avg. growth/yr (9Y)
+35.8%
Revenue +16.1%/yr
FY21 $106B
FY22 $147B
FY23 $172B
FY24 $187B
FY25 $193B
Net income +46.2%/yr
FY21 $5.7B
FY22 −$7.6B
FY23 $13.1B
FY24 $13.5B
FY25 $26.1B

MCARY screens 45% overvalued. Compare with Amazon.com, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Mercari, Inc Fair Value". https://www.fairvalue-calculator.com/stock/MCARY

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Internet Retail · 109 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 48 · Below median
Fair Value upside −45% · Below median
Return on equity (TTM) 33% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 24% · Top 25%
Revenue growth 22% · Top 25%
Debt / equity 1.18× · Higher than 75% of peers

Valuation Multiples vs Internet Retail median · lower = cheaper

P/E (TTM) 22.7× · Pricier than median
PEG 2.62× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 34
FUTURE 100 · sector 39
PAST 100 · sector 7
HEALTH 41 · sector 94
DIVIDEND 0 · sector 39

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Internet Retail stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Amazon.com, Inc AMZN $245.34 $127.67 -48%
Alibaba Group BABA $114.97 $75.75 -34%
PDD Holdings PDD $84.14 $223.51 +166%
MercadoLibre, Inc MELI $1,814 $798.98 -56%
DoorDash, Inc DASH $190.16 $38.64 -80%
Sea Limited SE $106.22 $52.70 -50%
eBay Inc EBAY $117.20 $60.13 -49%
JD.com, Inc JD €25.95 €31.88 +23%
Coupang, Inc CPNG $16.86 $2.79 -83%
Delivery Hero SE DHER €38.18 €12.71 -67%

Compare Mercari, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Mercari, Inc (MCARY) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $7.74 versus a price of $14.00, about −45% (overvalued).
What is the fair value of MCARY?
Our model-based fair value for Mercari, Inc is $7.74 (as of Jul 19, 2026), built from audited fundamentals. The current price is $14.00.
What is the quality score of MCARY?
Mercari, Inc has a Quality Score of 48/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Mercari, Inc (MCARY)?
Mercari, Inc reported trailing-twelve-month revenue of about $216B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of MCARY?
The net profit margin of Mercari, Inc is about 15.7%, meaning it keeps roughly 15.7% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Mercari, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.