As of 2026-06-01, the Intrinsic Value of Moelis & Co (MC) is 88.80 USD. This MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.29 USD, the upside of Moelis & Co is 32.00%.
The range of the Intrinsic Value is 73.87 - 112.36 USD
Based on its market price of 67.29 USD and our intrinsic valuation, Moelis & Co (MC) is undervalued by 32.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.87 - 112.36 | 88.80 | 32.0% |
| DCF (Growth 10y) | 99.23 - 149.93 | 118.96 | 76.8% |
| DCF (EBITDA 5y) | 71.76 - 87.17 | 79.23 | 17.7% |
| DCF (EBITDA 10y) | 95.80 - 119.51 | 107.01 | 59.0% |
| Fair Value | 71.24 - 71.24 | 71.24 | 5.86% |
| P/E | 35.28 - 58.04 | 46.93 | -30.3% |
| EV/EBITDA | 44.37 - 65.21 | 55.89 | -16.9% |
| EPV | 24.46 - 30.45 | 27.46 | -59.2% |
| DDM - Stable | 18.65 - 39.52 | 29.09 | -56.8% |
| DDM - Multi | 46.09 - 72.88 | 56.23 | -16.4% |
| Market Cap (mil) | 5,223.72 |
| Beta | 1.75 |
| Outstanding shares (mil) | 77.63 |
| Enterprise Value (mil) | 5,070.78 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.59% |
| Cost of Debt | 5.00% |
| WACC | 6.77% |