As of 2025-07-19, the Intrinsic Value of Moelis & Co (MC) is 76.60 USD. This MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.45 USD, the upside of Moelis & Co is 8.70%.
The range of the Intrinsic Value is 52.80 - 151.06 USD
Based on its market price of 70.45 USD and our intrinsic valuation, Moelis & Co (MC) is undervalued by 8.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 52.80 - 151.06 | 76.60 | 8.7% |
| DCF (Growth 10y) | 72.54 - 200.35 | 103.66 | 47.1% |
| DCF (EBITDA 5y) | 39.09 - 83.30 | 61.80 | -12.3% |
| DCF (EBITDA 10y) | 55.56 - 112.44 | 83.61 | 18.7% |
| Fair Value | 54.04 - 54.04 | 54.04 | -23.29% |
| P/E | 20.45 - 44.03 | 26.68 | -62.1% |
| EV/EBITDA | 27.10 - 63.50 | 42.22 | -40.1% |
| EPV | 20.17 - 25.03 | 22.60 | -67.9% |
| DDM - Stable | 16.04 - 48.85 | 32.44 | -53.9% |
| DDM - Multi | 30.24 - 64.55 | 40.49 | -42.5% |
| Market Cap (mil) | 5,531.03 |
| Beta | 1.55 |
| Outstanding shares (mil) | 78.51 |
| Enterprise Value (mil) | 5,346.50 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.21% |
| Cost of Debt | 5.00% |
| WACC | 7.08% |