As of 2025-07-11, the Intrinsic Value of Moelis & Co (MC) is 77.55 USD. This MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.37 USD, the upside of Moelis & Co is 10.20%.
The range of the Intrinsic Value is 53.50 - 152.54 USD
Based on its market price of 70.37 USD and our intrinsic valuation, Moelis & Co (MC) is undervalued by 10.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.50 - 152.54 | 77.55 | 10.2% |
| DCF (Growth 10y) | 73.57 - 202.34 | 105.01 | 49.2% |
| DCF (EBITDA 5y) | 38.81 - 75.12 | 55.73 | -20.8% |
| DCF (EBITDA 10y) | 55.42 - 102.73 | 76.79 | 9.1% |
| Fair Value | 54.04 - 54.04 | 54.04 | -23.20% |
| P/E | 19.46 - 44.03 | 26.24 | -62.7% |
| EV/EBITDA | 26.74 - 56.31 | 39.29 | -44.2% |
| EPV | 20.34 - 25.09 | 22.72 | -67.7% |
| DDM - Stable | 16.29 - 49.27 | 32.78 | -53.4% |
| DDM - Multi | 30.70 - 65.09 | 41.02 | -41.7% |
| Market Cap (mil) | 5,524.75 |
| Beta | 1.56 |
| Outstanding shares (mil) | 78.51 |
| Enterprise Value (mil) | 5,340.22 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.12% |
| Cost of Debt | 5.00% |
| WACC | 7.04% |