As of 2025-05-17, the Intrinsic Value of Melcor Developments Ltd (MRD.TO) is 50.89 CAD. This MRD.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.27 CAD, the upside of Melcor Developments Ltd is 283.50%.
The range of the Intrinsic Value is 39.47 - 68.70 CAD
Based on its market price of 13.27 CAD and our intrinsic valuation, Melcor Developments Ltd (MRD.TO) is undervalued by 283.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39.47 - 68.70 | 50.89 | 283.5% |
| DCF (Growth 10y) | 49.56 - 81.65 | 62.14 | 368.3% |
| DCF (EBITDA 5y) | 23.09 - 30.12 | 26.00 | 95.9% |
| DCF (EBITDA 10y) | 34.61 - 44.24 | 38.73 | 191.8% |
| Fair Value | 27.68 - 27.68 | 27.68 | 108.60% |
| P/E | 8.02 - 10.64 | 9.65 | -27.3% |
| EV/EBITDA | 11.41 - 18.16 | 13.64 | 2.8% |
| EPV | 18.84 - 28.30 | 23.57 | 77.6% |
| DDM - Stable | 7.39 - 17.36 | 12.38 | -6.7% |
| DDM - Multi | 10.10 - 18.71 | 13.14 | -1.0% |
| Market Cap (mil) | 401.82 |
| Beta | 0.52 |
| Outstanding shares (mil) | 30.28 |
| Enterprise Value (mil) | 958.82 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.62% |
| Cost of Debt | 5.00% |
| WACC | 5.72% |