MRC.TO
Morguard Corp
Price:  
110.99 
CAD
Volume:  
308.00
Canada | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRC.TO Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of Morguard Corp (MRC.TO) is 285.78 CAD. This MRC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.99 CAD, the upside of Morguard Corp is %.

The range of the Intrinsic Value is 88.97 - 693.01 CAD

110.99 CAD
Stock Price
285.78 CAD
Intrinsic Value
Intrinsic Value Details

MRC.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 88.97 - 693.01 285.78 157.5%
DCF (Growth 10y) 154.89 - 795.33 364.64 228.5%
DCF (EBITDA 5y) (37.55) - 225.12 82.99 -25.2%
DCF (EBITDA 10y) 57.03 - 372.76 195.24 75.9%
Fair Value 110.66 - 110.66 110.66 -0.30%
P/E 40.55 - 469.18 169.38 52.6%
EV/EBITDA (113.04) - 167.58 21.83 -80.3%
EPV 4.43 - 349.37 176.90 59.4%
DDM - Stable 73.66 - 152.03 112.85 1.7%
DDM - Multi 16.25 - 28.88 21.03 -81.1%

MRC.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,200.18
Beta 0.23
Outstanding shares (mil) 10.81
Enterprise Value (mil) 6,815.05
Market risk premium 5.10%
Cost of Equity 17.57%
Cost of Debt 5.81%
WACC 6.69%