MDC
MDC Holdings Inc
Price:  
62.98 
USD
Volume:  
6,414,209.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MDC Intrinsic Value

%
Upside

As of 2024-05-26, the Intrinsic Value of MDC Holdings Inc (MDC) is 72.99 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 %.

The range of the Intrinsic Value is 59.50 - 95.86 USD

62.98 USD
Stock Price
72.99 USD
Intrinsic Value
Intrinsic Value Details

MDC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 59.50 - 95.86 72.99 15.9%
DCF (Growth 10y) 69.59 - 106.68 83.52 32.6%
DCF (EBITDA 5y) 71.22 - 91.97 81.44 29.3%
DCF (EBITDA 10y) 82.69 - 109.91 95.55 51.7%
Fair Value 99.05 - 99.05 99.05 57.28%
P/E 45.63 - 53.60 49.48 -21.4%
EV/EBITDA 45.76 - 57.66 51.18 -18.7%
EPV 61.26 - 76.88 69.07 9.7%
DDM - Stable 28.27 - 58.11 43.19 -31.4%
DDM - Multi 54.27 - 85.08 66.16 5.0%

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 12.75%
Cost of Debt 4.31%
WACC 10.26%