As of 2024-12-14, the Intrinsic Value of Melcor Developments Ltd (MRD.TO) is
46.62 CAD. This MRD.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.66 CAD, the upside of Melcor Developments Ltd is
268.30%.
The range of the Intrinsic Value is 33.26 - 69.94 CAD
46.62 CAD
Intrinsic Value
MRD.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.26 - 69.94 |
46.62 |
268.3% |
| DCF (Growth 10y) |
38.53 - 75.84 |
52.18 |
312.2% |
| DCF (EBITDA 5y) |
17.22 - 34.32 |
23.04 |
82.0% |
| DCF (EBITDA 10y) |
25.33 - 43.92 |
31.94 |
152.3% |
| Fair Value |
9.43 - 9.43 |
9.43 |
-25.50% |
| P/E |
2.07 - 12.24 |
6.56 |
-48.2% |
| EV/EBITDA |
4.10 - 25.12 |
10.56 |
-16.6% |
| EPV |
16.32 - 30.10 |
23.21 |
83.3% |
| DDM - Stable |
2.29 - 6.42 |
4.36 |
-65.6% |
| DDM - Multi |
18.15 - 36.13 |
23.83 |
88.2% |
MRD.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
384.40 |
| Beta |
0.25 |
| Outstanding shares (mil) |
30.36 |
| Enterprise Value (mil) |
986.97 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.90% |
| Cost of Debt |
4.63% |
| WACC |
5.70% |