MDC
MDC Holdings Inc
Price:  
62.98 
USD
Volume:  
6,414,210.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MDC Intrinsic Value

114.80 %
Upside

What is the intrinsic value of MDC?

As of 2025-07-03, the Intrinsic Value of MDC Holdings Inc (MDC) is 135.31 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 114.80%.

The range of the Intrinsic Value is 100.01 - 216.00 USD

Is MDC undervalued or overvalued?

Based on its market price of 62.98 USD and our intrinsic valuation, MDC Holdings Inc (MDC) is undervalued by 114.80%.

62.98 USD
Stock Price
135.31 USD
Intrinsic Value
Intrinsic Value Details

MDC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 100.01 - 216.00 135.31 114.8%
DCF (Growth 10y) 119.06 - 241.29 156.51 148.5%
DCF (EBITDA 5y) 77.05 - 92.26 84.42 34.0%
DCF (EBITDA 10y) 103.47 - 126.89 114.57 81.9%
Fair Value 99.05 - 99.05 99.05 57.28%
P/E 35.39 - 40.36 38.17 -39.4%
EV/EBITDA 40.48 - 49.32 45.78 -27.3%
EPV 96.65 - 122.64 109.65 74.1%
DDM - Stable 48.98 - 130.50 89.74 42.5%
DDM - Multi 100.98 - 202.95 134.23 113.1%

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 7.66%
Cost of Debt 4.25%
WACC 6.50%