MRC.TO
Morguard Corp
Price:  
119.70 
CAD
Volume:  
897.00
Canada | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRC.TO Intrinsic Value

360.30 %
Upside

What is the intrinsic value of MRC.TO?

As of 2025-07-20, the Intrinsic Value of Morguard Corp (MRC.TO) is 550.96 CAD. This MRC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 119.70 CAD, the upside of Morguard Corp is 360.30%.

The range of the Intrinsic Value is 314.33 - 989.76 CAD

Is MRC.TO undervalued or overvalued?

Based on its market price of 119.70 CAD and our intrinsic valuation, Morguard Corp (MRC.TO) is undervalued by 360.30%.

119.70 CAD
Stock Price
550.96 CAD
Intrinsic Value
Intrinsic Value Details

MRC.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 314.33 - 989.76 550.96 360.3%
DCF (Growth 10y) 404.08 - 1,109.64 652.46 445.1%
DCF (EBITDA 5y) 223.40 - 403.08 311.29 160.1%
DCF (EBITDA 10y) 331.77 - 584.61 450.35 276.2%
Fair Value 442.73 - 442.73 442.73 269.87%
P/E 136.36 - 257.14 193.80 61.9%
EV/EBITDA (34.89) - 220.70 90.36 -24.5%
EPV 55.35 - 348.94 202.14 68.9%
DDM - Stable 65.62 - 124.23 94.92 -20.7%
DDM - Multi 79.49 - 125.41 97.90 -18.2%

MRC.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,280.79
Beta 0.37
Outstanding shares (mil) 10.70
Enterprise Value (mil) 7,064.67
Market risk premium 5.10%
Cost of Equity 16.36%
Cost of Debt 5.38%
WACC 6.37%