EN DE

Meridian Holdings (MRDN) Fair Value & Analysis

Consumer Cyclical · US · Market cap $181M

MH Meridian Holdings logo Meridian Holdings MRDN · US
Price$14.42
Fair Value$9.71
Upside-32.7%
Quality31/100
Watch Meridian Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -45.9% net margin
generates free cash flow
Trails peers (2/11)
Narrow moat 19/100
Evidence: Medium Range $7.19 – $12.22 Share as image

Fair value as of: Jul 17, 2026

From 12 valuation models · updated 24 days ago

Share price +2.2% over the past month.

Below-average quality, and screening another 33% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($12.22). The favourable scenario is already priced in.
  • Weak quality (31/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$168.00 $6.07 Fair Value $9.71 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range $6.07 – $168.00 · fair‑value band $7.19 – $12.22 · the $14.42 price screens above the $9.71 fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Meridian Holdings (MRDN) currently trades at $14.42, while our model-based Fair Value estimate is $9.71, implying the stock looks roughly 32.7% overvalued today. The Quality Score stands at 31/100 (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: medium).

Over the trailing twelve months, Meridian Holdings generated revenue of $190M at a net margin of -45.9%. Revenue grew 17.3% year over year. Net debt stands at $5.3M. Fundamentals as of Jul 17, 2026

Our scenario range runs from $7.19 (bear case) to $12.22 (bull case); at $14.42, 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 about 37% below its 52-week high and 149% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -11% fair-value upside, at -33%, MRDN screens richer 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 Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $11.70 $18.02 $27.88 72
Gordon GGM $0.0800 $0.1300 $0.1700 70
Rev-Margin DCF $12.13 $20.10 $36.79 67
All 12 models by family
DCF Models
FCF DCF $12.40 $16.80 $29.66 38
5Y Revenue Exit $11.15 $17.76 $31.55 39
5Y EBITDA Exit $11.06 $17.58 $30.31 41
10Y Revenue Exit $11.31 $21.59 $27.73 36
10Y EBITDA Exit $11.53 $21.42 $37.94 37
Dividend Discount
Gordon GGM $0.0800 $0.1300 $0.1700 70
DDM Multi-Stage $0.0800 $0.1300 $0.1400 61
Multiples
EV/EBITDA $10.31 $13.27 $16.23 54
EV/Revenue $9.85 $13.46 $17.07 43
Asset-Based
NCAV (Graham) $1.84 $2.46 $3.68 50
Growth DCF
Growth DCF $11.70 $18.02 $27.88 72
Rev-Margin DCF $12.13 $20.10 $36.79 67

Widest divergence: Growth DCF ($18.02) versus Dividend Discount ($0.1300). Highest evidence: Growth DCF (72).

Notify me when MRDN reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $190M
Revenue growth (YoY) +17.3%
Net margin -45.9%
Return on equity -110%
Free cash flow $11.7M FY2025
Operating margin 6.3%
More key figures
EPS (TTM) $-7.59
Net debt $5.3M FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 31/100

Of which business quality 38 · Market factors (momentum, volatility) 40

Profitability 40
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 37
Earnings quality: real cash, not paper profit
Fin. Strength 65
Balance sheet, leverage, solvency risk
Investment 23
Disciplined investing over empire-building
Low Volatility 8
Calm price path (market factor)
Momentum 68
Price trend over the last 3–12 months (market factor)
52W Momentum 31
Distance to the 52-week high (market factor)
Net Issuance 0
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

Meridian Holdings Inc., a business-to-business and business-to-consumer gaming technology company, provides casino, sportsbook, and competition products in Central and South America, Europe, and Africa.

Full company description

Meridian Holdings Inc., a business-to-business and business-to-consumer gaming technology company, provides casino, sportsbook, and competition products in Central and South America, Europe, and Africa. It develops and licenses gaming platforms; and provides online sports betting and gaming operations under various brands, including Meridianbet, Expanse Studios, MexPlay, R Kings Competitions, Classics For A Cause, and GMAG. Meridian Holdings Inc. is based in Las Vegas, Nevada.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Meridian Holdings reported revenue of $183M in FY2025 versus $60.4M in FY2021, a compound +31.9%/yr. Reported net income was −$89.9M in FY2025.

Growth Quality 62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$183M
Latest YoY
+21.0%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+71.8%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+103.6%
Avg. growth/yr (9Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+175.5%
Revenue +31.9%/yr
FY21 $60.4M
FY22 $36.0M
FY23 $44.2M
FY24 $151M
FY25 $183M
Net income
FY21 $12.9M
FY22 $44.0K
FY23 −$1.2M
FY24 −$1.5M
FY25 −$89.9M

MRDN screens 33% overvalued. Compare with Flutter Entertainment plc →

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). "Meridian Holdings Fair Value". https://www.fairvalue-calculator.com/stock/MRDN

Peer Group

Gambling · 54 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 31 · Bottom 25%
Fair Value upside −33% · Below median
Return on assets -0% · Bottom 25%
Net margin (TTM) -46% · Bottom 25%
Operating margin (TTM) 6% · Below median
Revenue growth 17% · Top 25%

Valuation Multiples vs Gambling median · lower = cheaper

P/B 3.89× · Pricier than median
P/S (TTM) 0.95× · Cheaper than median
P/FCF 15.5× · Pricier than median
EV/EBITDA 12.6× · Pricier than median

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 30
FUTURE 87 · sector 9
PAST 0 · sector 26
HEALTH 0 · sector 89
DIVIDEND 0 · sector 66

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.

Gambling

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

Similar stocks

10 more Gambling stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Flutter Entertainment plc FLUT $110.66 $88.33 -20%
Evolution AB EVO kr 684.00 kr 974.80 +43%
The Lottery Corporation TLC A$5.62 A$2.99 -47%
Super Group SGHC $14.73 $9.39 -36%
Lottomatica Group LTMC €25.62 €16.38 -36%
Light & Wonder, Inc LNWO $78.94 $70.17 -11%
Churchill Downs Incorporated CHDN $83.95 $94.74 +13%
FDJ United FDJ €23.24 €20.97 -10%
Brightstar Lottery PLC BRSL $10.71 $17.61 +64%
Tabcorp Holdings TAH A$0.8750 A$0.3700 -58%

Compare Meridian Holdings 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 Meridian Holdings (MRDN) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of $9.71 versus a price of $14.42, about −33% (overvalued).
What is the fair value of MRDN?
Our model-based fair value for Meridian Holdings is $9.71 (as of Jul 17, 2026), built from audited fundamentals. The current price is $14.42.
What is the quality score of MRDN?
Meridian Holdings has a Quality Score of 31/100. 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 Meridian Holdings (MRDN)?
Meridian Holdings reported trailing-twelve-month revenue of about $190M (latest available figure, as of Jul 17, 2026).
What is the net profit margin of MRDN?
The net profit margin of Meridian Holdings is about -45.9%, meaning it is currently running at a net loss. 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 Meridian Holdings 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.