GURUFOCUS.COM » STOCK LIST » Communication Services » Interactive Media » Nerdwallet Inc (FRA:6OI) » Definitions » Beneish M-Score

Nerdwallet (FRA:6OI) Beneish M-Score : -3.37 (As of May. 18, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Nerdwallet Beneish M-Score?

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -3.37 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Nerdwallet's Beneish M-Score or its related term are showing as below:

FRA:6OI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.39   Med: -2.28   Max: -1.88
Current: -3.37

During the past 5 years, the highest Beneish M-Score of Nerdwallet was -1.88. The lowest was -3.39. And the median was -2.28.


Nerdwallet Beneish M-Score Historical Data

The historical data trend for Nerdwallet's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Nerdwallet Beneish M-Score Chart

Nerdwallet Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - -1.88 -3.39

Nerdwallet Quarterly Data
Dec19 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.06 -2.15 -2.93 -3.39 -3.37

Competitive Comparison of Nerdwallet's Beneish M-Score

For the Internet Content & Information subindustry, Nerdwallet's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Nerdwallet's Beneish M-Score Distribution in the Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Nerdwallet's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Nerdwallet's Beneish M-Score falls into.



Nerdwallet Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Nerdwallet for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 0.9624+0.528 * 1.0139+0.404 * 0.9716+0.892 * 0.9857+0.115 * 0.8906
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9485+4.679 * -0.204607-0.327 * 0.6815
=-3.39

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was €86.4 Mil.
Revenue was 148.948 + 122.603 + 143.174 + 132.266 = €547.0 Mil.
Gross Profit was 135.884 + 109.948 + 130.712 + 120.175 = €496.7 Mil.
Total Current Assets was €206.3 Mil.
Total Assets was €410.4 Mil.
Property, Plant and Equipment(Net PPE) was €52.5 Mil.
Depreciation, Depletion and Amortization(DDA) was €44.7 Mil.
Selling, General, & Admin. Expense(SGA) was €413.7 Mil.
Total Current Liabilities was €49.5 Mil.
Long-Term Debt & Capital Lease Obligation was €0.0 Mil.
Net Income was 1.012 + -2.109 + -0.469 + -9.876 = €-11.4 Mil.
Non Operating Income was -0.092 + 0 + 0 + 0 = €-0.1 Mil.
Cash Flow from Operations was 20.884 + 27.143 + 33.826 + -9.23 = €72.6 Mil.
Total Receivables was €91.1 Mil.
Revenue was 158.406 + 134.048 + 144.026 + 118.439 = €554.9 Mil.
Gross Profit was 145.517 + 122.531 + 132.209 + 110.682 = €510.9 Mil.
Total Current Assets was €204.4 Mil.
Total Assets was €422.3 Mil.
Property, Plant and Equipment(Net PPE) was €57.3 Mil.
Depreciation, Depletion and Amortization(DDA) was €39.8 Mil.
Selling, General, & Admin. Expense(SGA) was €442.5 Mil.
Total Current Liabilities was €74.7 Mil.
Long-Term Debt & Capital Lease Obligation was €0.0 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(86.388 / 546.991) / (91.065 / 554.919)
=0.157933 / 0.164105
=0.9624

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(510.939 / 554.919) / (496.719 / 546.991)
=0.920745 / 0.908094
=1.0139

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (206.264 + 52.532) / 410.412) / (1 - (204.359 + 57.348) / 422.261)
=0.369424 / 0.380225
=0.9716

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=546.991 / 554.919
=0.9857

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(39.788 / (39.788 + 57.348)) / (44.734 / (44.734 + 52.532))
=0.409611 / 0.459914
=0.8906

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(413.71 / 546.991) / (442.51 / 554.919)
=0.756338 / 0.797432
=0.9485

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((0 + 49.496) / 410.412) / ((0 + 74.72) / 422.261)
=0.120601 / 0.176952
=0.6815

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(-11.442 - -0.092 - 72.623) / 410.412
=-0.204607

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Nerdwallet has a M-score of -3.39 suggests that the company is unlikely to be a manipulator.


Nerdwallet Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Nerdwallet's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Nerdwallet (FRA:6OI) Business Description

Traded in Other Exchanges
Address
55 Hawthorne Street, 11th Floor, San Francisco, CA, USA, 94105
Nerdwallet Inc is a free tool to find you the best credit cards, cd rates, savings, checking accounts, scholarships, healthcare, personal loans and airlines.

Nerdwallet (FRA:6OI) Headlines

No Headlines