MARKETSnap
  • Gainers &
    Losers
  • Most Active &
    More
  • 52-Week
    High/Low
  • P/E
    Ratios
    • Large Caps
    • Absolute
    • Total Market PE
  • Stocks
    Performance
    • Large Caps
    • Absolute
  • Industries
    Performance
    • Industry
    • Sector
  • Dividends
  • 📅 Calendar
    • Earnings Calendar
    • Dividends Calendar
    • Economics Calendar
  • 🔧 Tools
    • 💰 Intrinsic Value Calculator
    • 📈 Compounding Calculator
    • 🤖 Stock Pick Screener
  • More
    • Charts
    • Investment Compounding Calculator
    • Commodities
    • Currencies
    • Economic Indicators
      • Inflation
      • Consumer Sentiment
      • Recession Probability
      • Treasury Rates
      • GDP
MRLN

MRLN

Merlin, Inc.

$3.58
-0.01
 (-0.28%)
Exchange:  NASDAQ
Market Cap:  345.556M
Shares Outstanding:  33.758M
Delayed data
Calculate MRLN Intrinsic Value
5-year outlook →
Overview
Earnings
Financials
Valuation
Chart

About The Company

Sector:  Industrials
Industry:  Aerospace & Defense
   
CEO:  Timothy Burns
Full Time Employees:  3
Address: 
129 South Street
Boston
MA
2111
US
Website:  https://www.merlinlabs.com
Merlin, Inc. is a US-based developer of cost-effective, takeoff-to-touchdown autonomy for both legacy and next-generation airborne systems. Its aircraft-agnostic, AI-powered software is purpose-built for military and civil programs and is powering an expanding range of missions and aircraft, proven through numerous autonomous flights from test facilities worldwide. The company works with military customers to address national security challenges through safe and reliable autonomy.

Click to read more…

Revenue Segmentation

🔒 You are currently logged out

Login

It’s free

EPS

Historical EPS and analyst estimates in one chart. Log in for the full interactive view and links to detailed estimates.

Log in to continue

Log in for the full EPS chart and links to analyst estimates.

Login — it's free
View full analyst estimates

Earnings Call

No earnings call materials on file for this symbol yet.

Log in to continue

Log in to read the full transcript and AI-generated earnings summaries.

Login — it's free
Income Statement
Balance Sheet
Cash Flow Statement
Analyst Estimates

Income Statement

Year202320242025
Revenue1,0031,2290
Gross Profit268-7,2710
EBITDA-33,656-50,4416,008.347
Operating Income-38,436-54,025-4,527.197
Net Income-36,463-55,2536,008.347

Log in to continue

Log in to see the income statement and 10 historical years.

Login — it's free

(* All numbers are in thousands)

Balance Sheet

Year202320242025
Total Assets62,41549,194263,149.350
Total Liabilities140,489180,71612,079.932
Total Stockholders Equity-78,074-131,522251,069.418
Total Debt3,81237,2590
Cash and Cash Equivalents50,48537,195703.596

Log in to continue

Log in to see the balance sheet and 10 historical years.

Login — it's free

(* All numbers are in thousands)

Cash Flow Statement

Year20232024
Operating Cash Flow-31,696-45,537
Capital Expenditure-4,844-1,904
Free Cash Flow-36,540-47,441
Net Income-36,463-55,253
Net Change in Cash-39,070-13,290

Log in to continue

Log in to see the cash flow statement and 10 historical years.

Login — it's free

(* All numbers are in thousands)

Analyst Estimates

Fiscal Year2030Research AccessResearch AccessResearch AccessResearch Access
Estimated Revenue (Low)120,270.583Research AccessResearch AccessResearch AccessResearch Access
Estimated Revenue (High)164,731.506Research AccessResearch AccessResearch AccessResearch Access
Estimated Revenue (Avg)139,500Research AccessResearch AccessResearch AccessResearch Access
Estimated Ebitda (Low)-54,910.502Research AccessResearch AccessResearch AccessResearch Access
Estimated Ebitda (High)-40,090.194Research AccessResearch AccessResearch AccessResearch Access
Estimated Ebitda (Avg)-46,500Research AccessResearch AccessResearch AccessResearch Access
Estimated Net Income (Low)-30,021.286Research AccessResearch AccessResearch AccessResearch Access
Estimated Net Income (High)-19,950.500Research AccessResearch AccessResearch AccessResearch Access
Estimated Net Income (Avg)-24,306Research AccessResearch AccessResearch AccessResearch Access
Estimated SGA Expense (Low)1,240,689.502Research AccessResearch AccessResearch AccessResearch Access
Estimated SGA Expense (High)1,699,340.313Research AccessResearch AccessResearch AccessResearch Access
Estimated SGA Expense (Avg)1,439,056.677Research AccessResearch AccessResearch AccessResearch Access
Estimated EPS (Avg)-0.720Research AccessResearch AccessResearch AccessResearch Access
Estimated EPS (High)-0.590Research AccessResearch AccessResearch AccessResearch Access
Estimated EPS (Low)-0.890Research AccessResearch AccessResearch AccessResearch Access
Number of Analysts (Estimated Revenue)1Research AccessResearch AccessResearch AccessResearch Access
Number of Analysts (Estimated EPS)1Research AccessResearch AccessResearch AccessResearch Access

Log in to continue

Log in and subscribe to Full Access to see up to 5 years of analyst estimates.

Login — it's free

(* All numbers are in thousands)

Current Key Metrics

?Revenue
 (TTM)
: 
  ?P/S
 (TTM)
: 
345.83
?Net Income
 (TTM)
: 
  ?P/E
 (TTM)
: 
-3.09
?Enterprise Value
 (TTM)
: 
226.163M  ?EV/FCF
 (TTM)
: 
-8.77
?Dividend Yield
 (TTM)
: 
0%  ?Payout Ratio
 (TTM)
: 
0%
?ROE
 (TTM)
: 
203.89%  ?ROIC
 (TTM)
: 
-23.81%
?Net Debt
 (TTM)
: 
  ?Debt/Equity
 (TTM)
: 
-0.02
?P/B
 (TTM)
: 
-1.87  ?Current Ratio
 (TTM)
: 
8.72

Log in to continue

Log in to see all key valuation metrics and ratios for this symbol.

Login — it's free

Forward P/E Ratios

?

Forward P/E (Avg EPS estimate) — log in with Research Access for high/low estimates and the interactive table.

Forward P/E 1YResearch AccessResearch AccessResearch AccessResearch Access
N/AResearch AccessResearch AccessResearch AccessResearch Access

Log in to continue

Log in with Full Access for forward P/E high/low estimates and the full multi-year table.

Login — it's free

SWOT Analysis

Strengths (preview)

  • No specific strengths identifiable from provided source data columns or empty metrics.

Log in with Research Access for Weaknesses, Opportunities, Threats, and the complete SWOT.

Log in to continue

Log in with Full Access for the complete SWOT analysis.

Login — it's free

At what price to buy it? -
Intrinsic Value Calculator

This is an automatic estimate. The most reliable way to know fair value for your own assumptions is to run the calculator below.

[intrinsic_calculator]

Common questions about MRLN valuation

Is Merlin, Inc. (MRLN) overvalued or undervalued right now?

MARKETSnap estimates intrinsic value for Merlin, Inc. (MRLN) using its proprietary valuation methodology, which incorporates discounted cash flow (DCF) analysis together with long-term earnings and fundamentals assumptions. By comparing intrinsic value to the current market price, long-term investors can see whether the stock screens as potentially overvalued, fairly valued, or undervalued today.

Is MRLN a buy, hold, or sell for long-term investors?

MARKETSnap does not give one-word “buy” or “sell” calls. Instead, it shows whether MRLN trades at a premium or discount to its estimated intrinsic value, how sensitive that value is to growth and margin assumptions, and how the stock fits into a diversified, long-term portfolio so investors can make their own buy, hold, or sell decision.

What is MRLN’s P/E ratio?

You can see MRLN’s trailing P/E (TTM) and forward P/E estimates in the Current Key Metrics and Forward P/E Ratios sections above. The P/E ratio compares the current share price to earnings per share and helps investors gauge valuation relative to earnings.

How is intrinsic value calculated for MRLN?

MARKETSnap uses its own valuation framework—not a generic spreadsheet DCF alone. Future cash flows and earnings are projected, discounted, and combined with MARKETSnap’s methodology so intrinsic value reflects fundamentals and long-term assumptions. You can run your own inputs and see the result using the Intrinsic Value Calculator above.

Is MRLN a good long-term investment?

Whether MRLN fits a long-term portfolio depends on your assumptions about growth, margins, and risk. MARKETSnap provides the metrics, intrinsic value calculator, and SWOT context so you can form your own view rather than rely on a single buy/sell rating.

MRLN

1-day price chart preview. Log in for 1W through 5Y ranges and period tabs.

Daily snapshot

-0.28
MARKETSnap

Trading Metrics:

Open: 3.56   Previous Close: 3.59
Day Low: 3.48   Day High: 3.65
Year Low: 3.48   Year High: 17
Price Avg 50: 6.42   Price Avg 200: 9.55
Volume: 1.095M   Average Volume: 2.55M

Log in to continue

Log in for multi-period charts (1W–5Y), period tabs, and the same layout as members.

Login — it's free

MRLN full analysis

05/06/2026

Hey everyone, welcome back to the channel where we break down stocks in a way that actually helps you think through the investment case. Today we're diving deep into Merlin, Inc., ticker MRLN, and the story here is all about an early-stage autonomous flight company that's just gone public and is trying to turn cutting-edge tech into real commercial traction. Let's start with the big picture. Merlin is building an operating system for assured autonomous flight, and they've already logged…

Listen to full analysis (audio file)

Open in MarketSnap Listen

Log in to continue

Log in to see the full analysis preview and audio links.

Login — it's free

See in Nexus

Relevant news

Merlin, Inc. Common Stock Q1 Earnings Call Highlights
19-05-2026 21:03
Merlin, Inc. Common Stock Q1 Earnings Call Highlights
Merlin, Inc. Announces $80 Million PIPE Investment to Accelerate Program Execution and Unlock New Growth Opportunities
29-04-2026 09:18
Merlin, Inc. Announces $80 Million PIPE Investment to Accelerate Program Execution and Unlock New Growth Opportunities
Merlin and Remah International Group Announce Exclusive Teaming Agreement to Scope Autonomy Opportunities in the UAE
23-04-2026 09:01
Merlin and Remah International Group Announce Exclusive Teaming Agreement to Scope Autonomy Opportunities in the UAE

DISCLAIMER: The stock market data provided on this website is for informational purposes only and is not intended for trading purposes. While we strive to provide accurate and timely information, we cannot guarantee that the information is accurate at the moment it is received or that it will continue to be accurate in the future. We are not responsible for any actions taken based on the information provided on this website. Always consult with a licensed financial professional before making any investment decisions.
Terms of Service

Copyright © 2025 MarketSnap. All rights reserved.

Contact Us

Privacy Policy

Cookie Policy

Terms of Service

Hover Image
MARKETSnap

Market

🇺🇸 United States

Language

  • Gainers & Losers
  • Most Active & More
  • 52-Week High/Low
  • Dividends
    • Large Caps
    • Absolute
    • Total Market PE
    • Large Caps
    • Absolute
    • Industry
    • Sector
    • Earnings Calendar
    • Dividends Calendar
    • Economics Calendar
  • 💰 Stock intrinsic value Calculator
  • 📈 Investment Compounding Calculator
  • 🤖 Stock Pick Screener
  • 📋 Watchlist & Portfolio
    • Commodities
    • Currencies
      • Inflation
      • Consumer Sentiment
      • Recession Probability
      • Treasury Rates
      • GDP
  • Nexus
  • Login Login
  • Profile Profile
  • Watchlist & Portfolio Watchlist & Portfolio
  • My Valuations My Valuations
  • Settings Settings

Media

Watch Listen Read