As of 2024-12-13, the Intrinsic Value of Morguard Corp (MRC.TO) is
347.70 CAD. This MRC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 119.30 CAD, the upside of Morguard Corp is
191.50%.
The range of the Intrinsic Value is 159.83 - 695.64 CAD
347.70 CAD
Intrinsic Value
MRC.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
159.83 - 695.64 |
347.70 |
191.5% |
| DCF (Growth 10y) |
231.13 - 787.91 |
427.23 |
258.1% |
| DCF (EBITDA 5y) |
39.90 - 271.68 |
119.56 |
0.2% |
| DCF (EBITDA 10y) |
135.54 - 408.76 |
234.67 |
96.7% |
| Fair Value |
91.74 - 91.74 |
91.74 |
-23.10% |
| P/E |
52.39 - 314.86 |
129.85 |
8.8% |
| EV/EBITDA |
(23.17) - 206.17 |
46.06 |
-61.4% |
| EPV |
68.36 - 351.92 |
210.14 |
76.1% |
| DDM - Stable |
70.79 - 133.15 |
101.97 |
-14.5% |
| DDM - Multi |
21.34 - 32.72 |
25.93 |
-78.3% |
MRC.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,289.68 |
| Beta |
0.35 |
| Outstanding shares (mil) |
10.81 |
| Enterprise Value (mil) |
6,877.51 |
| Market risk premium |
5.10% |
| Cost of Equity |
15.77% |
| Cost of Debt |
5.38% |
| WACC |
6.25% |