As of 2024-12-12, the Intrinsic Value of MDC Holdings Inc (MDC) is
94.42 USD. This MDC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 62.98 USD, the upside of MDC Holdings Inc is
49.90%.
The range of the Intrinsic Value is 73.74 - 134.08 USD
94.42 USD
Intrinsic Value
MDC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
73.74 - 134.08 |
94.42 |
49.9% |
| DCF (Growth 10y) |
86.93 - 149.48 |
108.58 |
72.4% |
| DCF (EBITDA 5y) |
76.72 - 105.29 |
90.57 |
43.8% |
| DCF (EBITDA 10y) |
94.41 - 131.55 |
111.78 |
77.5% |
| Fair Value |
99.05 - 99.05 |
99.05 |
57.28% |
| P/E |
42.75 - 54.75 |
47.90 |
-23.9% |
| EV/EBITDA |
45.62 - 62.81 |
54.81 |
-13.0% |
| EPV |
74.20 - 95.04 |
84.62 |
34.4% |
| DDM - Stable |
35.31 - 81.10 |
58.21 |
-7.6% |
| DDM - Multi |
69.99 - 122.31 |
88.81 |
41.0% |
MDC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,726.65 |
| Beta |
2.00 |
| Outstanding shares (mil) |
75.05 |
| Enterprise Value (mil) |
4,786.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.26% |
| Cost of Debt |
4.25% |
| WACC |
8.41% |