As of 2026-03-03, the Intrinsic Value of Moelis & Co (MC) is 84.58 USD. This MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.65 USD, the upside of Moelis & Co is 41.80%.
The range of the Intrinsic Value is 71.04 - 105.57 USD
Based on its market price of 59.65 USD and our intrinsic valuation, Moelis & Co (MC) is undervalued by 41.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 71.04 - 105.57 | 84.58 | 41.8% |
| DCF (Growth 10y) | 94.63 - 140.63 | 112.73 | 89.0% |
| DCF (EBITDA 5y) | 80.58 - 100.70 | 92.78 | 55.5% |
| DCF (EBITDA 10y) | 103.57 - 133.78 | 120.40 | 101.8% |
| Fair Value | 74.39 - 74.39 | 74.39 | 24.70% |
| P/E | 34.93 - 61.57 | 51.60 | -13.5% |
| EV/EBITDA | 50.82 - 73.01 | 62.67 | 5.1% |
| EPV | 24.69 - 30.92 | 27.81 | -53.4% |
| DDM - Stable | 17.74 - 37.50 | 27.62 | -53.7% |
| DDM - Multi | 42.09 - 67.21 | 51.61 | -13.5% |
| Market Cap (mil) | 4,671.79 |
| Beta | 1.48 |
| Outstanding shares (mil) | 78.32 |
| Enterprise Value (mil) | 4,390.21 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.94% |
| Cost of Debt | 5.00% |
| WACC | 6.94% |