As of 2025-09-18, the Intrinsic Value of Moelis & Co (MC) is 94.44 USD. This MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.43 USD, the upside of Moelis & Co is 25.20%.
The range of the Intrinsic Value is 63.16 - 205.37 USD
Based on its market price of 75.43 USD and our intrinsic valuation, Moelis & Co (MC) is undervalued by 25.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.16 - 205.37 | 94.44 | 25.2% |
| DCF (Growth 10y) | 91.63 - 290.20 | 135.52 | 79.7% |
| DCF (EBITDA 5y) | 74.79 - 101.14 | 96.00 | 27.3% |
| DCF (EBITDA 10y) | 102.86 - 145.56 | 133.24 | 76.6% |
| Fair Value | 63.09 - 63.09 | 63.09 | -16.36% |
| P/E | 30.56 - 72.53 | 52.54 | -30.4% |
| EV/EBITDA | 47.49 - 74.67 | 63.59 | -15.7% |
| EPV | 20.63 - 26.26 | 23.44 | -68.9% |
| DDM - Stable | 18.68 - 63.42 | 41.05 | -45.6% |
| DDM - Multi | 35.62 - 86.20 | 49.58 | -34.3% |
| Market Cap (mil) | 5,921.26 |
| Beta | 1.59 |
| Outstanding shares (mil) | 78.50 |
| Enterprise Value (mil) | 5,699.54 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.02% |
| Cost of Debt | 5.00% |
| WACC | 6.99% |