As of 2024-07-27, the Intrinsic Value of Moelis & Co (MC) is (37.42) USD. This MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.08 USD, the upside of Moelis & Co is -155.00%.
The range of the Intrinsic Value is (163.27) - (21.27) USD
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (163.27) - (21.27) | (37.42) | -155.0% |
| DCF (Growth 10y) | (21.15) - (146.69) | (35.49) | -152.1% |
| DCF (EBITDA 5y) | (5.01) - (9.16) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (7.81) - (11.96) | (1,234.50) | -123450.0% |
| Fair Value | -0.79 - -0.79 | -0.79 | -101.16% |
| P/E | (1.78) - (2.14) | (2.10) | -103.1% |
| EV/EBITDA | (0.43) - (0.95) | (0.51) | -100.8% |
| EPV | 40.21 - 49.57 | 44.89 | -34.1% |
| DDM - Stable | (1.67) - (8.29) | (4.98) | -107.3% |
| DDM - Multi | (6.74) - (26.71) | (10.84) | -115.9% |
| Market Cap (mil) | 5,091.70 |
| Beta | 1.28 |
| Outstanding shares (mil) | 74.79 |
| Enterprise Value (mil) | 4,989.06 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.16% |
| Cost of Debt | 5.00% |
| WACC | 6.15% |