MRC.TO
Morguard Corp
Price:  
113.27 
CAD
Volume:  
3,371.00
Canada | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRC.TO Intrinsic Value

401.00 %
Upside

What is the intrinsic value of MRC.TO?

As of 2025-07-03, the Intrinsic Value of Morguard Corp (MRC.TO) is 567.51 CAD. This MRC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 113.27 CAD, the upside of Morguard Corp is 401.00%.

The range of the Intrinsic Value is 327.25 - 1,013.02 CAD

Is MRC.TO undervalued or overvalued?

Based on its market price of 113.27 CAD and our intrinsic valuation, Morguard Corp (MRC.TO) is undervalued by 401.00%.

113.27 CAD
Stock Price
567.51 CAD
Intrinsic Value
Intrinsic Value Details

MRC.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 327.25 - 1,013.02 567.51 401.0%
DCF (Growth 10y) 418.73 - 1,134.96 670.85 492.3%
DCF (EBITDA 5y) 192.29 - 392.94 279.46 146.7%
DCF (EBITDA 10y) 310.83 - 578.41 426.94 276.9%
Fair Value 442.73 - 442.73 442.73 290.86%
P/E 128.21 - 252.53 186.31 64.5%
EV/EBITDA (68.66) - 215.50 69.35 -38.8%
EPV 64.45 - 359.83 212.14 87.3%
DDM - Stable 66.42 - 124.40 95.41 -15.8%
DDM - Multi 80.75 - 125.63 98.86 -12.7%

MRC.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,211.99
Beta 0.35
Outstanding shares (mil) 10.70
Enterprise Value (mil) 6,995.87
Market risk premium 5.10%
Cost of Equity 16.24%
Cost of Debt 5.38%
WACC 6.28%