As of 2024-12-15, the Intrinsic Value of Macerich Co (MAC) is
0.43 USD. This MAC valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 21.50 USD, the upside of Macerich Co is
-98.00%.
The range of the Intrinsic Value is (7.06) - 182.40 USD
MAC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(8.28) - 166.65 |
(1.42) |
-106.6% |
| DCF (Growth 10y) |
(7.06) - 182.40 |
0.43 |
-98.0% |
| DCF (EBITDA 5y) |
(9.10) - (4.34) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(7.81) - (1.19) |
(1,234.50) |
-123450.0% |
| Fair Value |
-0.91 - -0.91 |
-0.91 |
-104.21% |
| P/E |
(1.92) - (2.17) |
(2.47) |
-111.5% |
| EV/EBITDA |
(9.39) - 23.33 |
4.04 |
-81.2% |
| EPV |
13.27 - 36.63 |
24.95 |
16.0% |
| DDM - Stable |
(2.03) - (14.65) |
(8.34) |
-138.8% |
| DDM - Multi |
(9.72) - (55.61) |
(16.65) |
-177.5% |
MAC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,631.93 |
| Beta |
1.34 |
| Outstanding shares (mil) |
261.95 |
| Enterprise Value (mil) |
9,862.07 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.60% |
| Cost of Debt |
6.55% |
| WACC |
7.11% |