As of 2026-09-09, the Intrinsic Value of Moelis & Co (MC) is 100.00 USD. This MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.77 USD, the upside of Moelis & Co is 45.40%.
The range of the Intrinsic Value is 76.54 - 149.39 USD
Based on its market price of 68.77 USD and our intrinsic valuation, Moelis & Co (MC) is undervalued by 45.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 76.54 - 149.39 | 100.00 | 45.4% |
| DCF (Growth 10y) | 96.72 - 180.19 | 123.77 | 80.0% |
| DCF (EBITDA 5y) | 70.18 - 89.74 | 78.81 | 14.6% |
| DCF (EBITDA 10y) | 89.41 - 115.40 | 100.84 | 46.6% |
| Fair Value | 72.64 - 72.64 | 72.64 | 5.62% |
| P/E | 30.76 - 58.18 | 40.85 | -40.6% |
| EV/EBITDA | 45.46 - 67.80 | 58.15 | -15.4% |
| EPV | 24.48 - 29.85 | 27.17 | -60.5% |
| DDM - Stable | 19.43 - 48.43 | 33.93 | -50.7% |
| DDM - Multi | 45.33 - 81.08 | 57.55 | -16.3% |
| Market Cap (mil) | 5,402.57 |
| Beta | 1.20 |
| Outstanding shares (mil) | 78.56 |
| Enterprise Value (mil) | 5,194.83 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.93% |
| Cost of Debt | 5.00% |
| WACC | 6.94% |