As of 2025-05-15, the Intrinsic Value of Moelis & Co (MC) is 75.87 USD. This MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.79 USD, the upside of Moelis & Co is 24.80%.
The range of the Intrinsic Value is 55.60 - 128.63 USD
Based on its market price of 60.79 USD and our intrinsic valuation, Moelis & Co (MC) is undervalued by 24.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.60 - 128.63 | 75.87 | 24.8% |
| DCF (Growth 10y) | 75.27 - 170.07 | 101.73 | 67.3% |
| DCF (EBITDA 5y) | 41.95 - 73.54 | 56.63 | -6.8% |
| DCF (EBITDA 10y) | 58.88 - 100.38 | 77.61 | 27.7% |
| Fair Value | 43.31 - 43.31 | 43.31 | -28.75% |
| P/E | 20.55 - 60.81 | 39.39 | -35.2% |
| EV/EBITDA | 24.79 - 45.72 | 36.98 | -39.2% |
| EPV | 23.32 - 27.93 | 25.63 | -57.8% |
| DDM - Stable | 12.48 - 34.78 | 23.63 | -61.1% |
| DDM - Multi | 33.16 - 63.29 | 42.75 | -29.7% |
| Market Cap (mil) | 4,772.62 |
| Beta | 1.36 |
| Outstanding shares (mil) | 78.51 |
| Enterprise Value (mil) | 4,360.16 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.10% |
| Cost of Debt | 5.00% |
| WACC | 7.03% |