MRC.TO
Morguard Corp
Price:  
112.40 
CAD
Volume:  
200.00
Canada | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRC.TO Intrinsic Value

186.50 %
Upside

As of 2025-02-12, the Intrinsic Value of Morguard Corp (MRC.TO) is 322.01 CAD. This MRC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.40 CAD, the upside of Morguard Corp is 186.50%.

The range of the Intrinsic Value is 126.09 - 708.26 CAD

112.40 CAD
Stock Price
322.01 CAD
Intrinsic Value
Intrinsic Value Details

MRC.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 126.09 - 708.26 322.01 186.5%
DCF (Growth 10y) 193.01 - 801.60 398.78 254.8%
DCF (EBITDA 5y) (11.50) - 224.13 89.96 -20.0%
DCF (EBITDA 10y) 85.33 - 367.75 204.53 82.0%
Fair Value 91.75 - 91.75 91.75 -18.37%
P/E 54.60 - 300.56 145.09 29.1%
EV/EBITDA (76.38) - 147.43 44.24 -60.6%
EPV 38.78 - 359.20 198.99 77.0%
DDM - Stable 60.24 - 129.65 94.95 -15.5%
DDM - Multi 17.46 - 31.70 22.71 -79.8%

MRC.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,215.04
Beta 0.43
Outstanding shares (mil) 10.81
Enterprise Value (mil) 6,802.87
Market risk premium 5.10%
Cost of Equity 17.53%
Cost of Debt 5.38%
WACC 6.43%