MRC.TO
Morguard Corp
Price:  
124.50 
CAD
Volume:  
200.00
Canada | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRC.TO Intrinsic Value

199.80 %
Upside

As of 2024-10-04, the Intrinsic Value of Morguard Corp (MRC.TO) is 373.30 CAD. This MRC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 124.50 CAD, the upside of Morguard Corp is 199.80%.

The range of the Intrinsic Value is 160.52 - 806.21 CAD

124.50 CAD
Stock Price
373.30 CAD
Intrinsic Value
Intrinsic Value Details

MRC.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 160.52 - 806.21 373.30 199.8%
DCF (Growth 10y) 223.92 - 893.00 445.44 257.8%
DCF (EBITDA 5y) 43.77 - 280.69 134.01 7.6%
DCF (EBITDA 10y) 132.02 - 420.46 244.20 96.1%
Fair Value 94.03 - 94.03 94.03 -24.48%
P/E 47.07 - 351.29 137.78 10.7%
EV/EBITDA (2.00) - 228.03 77.24 -38.0%
EPV 73.78 - 424.27 249.02 100.0%
DDM - Stable 71.53 - 161.70 116.61 -6.3%
DDM - Multi 20.00 - 38.60 26.65 -78.6%

MRC.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,346.27
Beta 0.36
Outstanding shares (mil) 10.81
Enterprise Value (mil) 6,863.50
Market risk premium 5.10%
Cost of Equity 14.94%
Cost of Debt 5.38%
WACC 6.08%