As of 2024-12-12, the Intrinsic Value of MCAN Mortgage Corp (MKP.TO) is
45.68 CAD. This MKP.TO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 19.58 CAD, the upside of MCAN Mortgage Corp is
133.29%.
45.68 CAD
Intrinsic Value
MKP.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(108.47) - 427.73 |
(100.53) |
-613.4% |
| DCF (Growth 10y) |
(107.51) - 472.93 |
(98.80) |
-604.6% |
| DCF (EBITDA 5y) |
(102.15) - (73.41) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(104.05) - (63.39) |
(1,234.50) |
-123450.0% |
| Fair Value |
45.68 - 45.68 |
45.68 |
133.29% |
| P/E |
12.51 - 40.77 |
23.36 |
19.3% |
| EV/EBITDA |
(95.80) - (46.79) |
(85.78) |
-538.1% |
| EPV |
(106.72) - (72.16) |
(89.44) |
-556.8% |
| DDM - Stable |
11.70 - 63.83 |
37.77 |
92.9% |
| DDM - Multi |
8.05 - 34.80 |
13.13 |
-33.0% |
MKP.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
753.10 |
| Beta |
0.45 |
| Outstanding shares (mil) |
38.46 |
| Enterprise Value (mil) |
5,258.53 |
| Market risk premium |
5.10% |
| Cost of Equity |
12.26% |
| Cost of Debt |
12.08% |
| WACC |
12.03% |