As of 2025-06-17, the Intrinsic Value of Moelis & Co (MC) is 77.27 USD. This MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.07 USD, the upside of Moelis & Co is 37.80%.
The range of the Intrinsic Value is 53.40 - 151.06 USD
Based on its market price of 56.07 USD and our intrinsic valuation, Moelis & Co (MC) is undervalued by 37.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.40 - 151.06 | 77.27 | 37.8% |
| DCF (Growth 10y) | 73.44 - 200.35 | 104.61 | 86.6% |
| DCF (EBITDA 5y) | 37.51 - 64.00 | 49.03 | -12.6% |
| DCF (EBITDA 10y) | 53.95 - 89.35 | 69.03 | 23.1% |
| Fair Value | 54.04 - 54.04 | 54.04 | -3.61% |
| P/E | 25.32 - 51.78 | 39.36 | -29.8% |
| EV/EBITDA | 25.53 - 46.65 | 33.37 | -40.5% |
| EPV | 20.32 - 25.03 | 22.67 | -59.6% |
| DDM - Stable | 16.26 - 48.85 | 32.55 | -41.9% |
| DDM - Multi | 30.64 - 64.55 | 40.86 | -27.1% |
| Market Cap (mil) | 4,402.06 |
| Beta | 1.46 |
| Outstanding shares (mil) | 78.51 |
| Enterprise Value (mil) | 4,217.53 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.15% |
| Cost of Debt | 5.00% |
| WACC | 7.05% |