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