Melcor Developments Valuation

Q: What is the Fair Price of MRD when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

MRD (CA$13.05) is trading below our estimate of [[fair value]] (CA$36.19)

Is MRD undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of MRD when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: MRD (CA$13.05) is trading below our estimate of fair value (CA$36.19)

Significantly Below Fair Value: MRD is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for MRD?

Key metric: As MRD is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for MRD. This is calculated by dividing MRD's market cap by their current earnings.
What is MRD's PE Ratio?
PE Ratio	34.6x
Earnings	CA$11.46m
Market Cap	CA$396.66m

MRD key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	3.5x
Enterprise Value/EBITDA	9.5x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does MRD's PE Ratio compare to its peers?

The above table shows the PE ratio for MRD vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	8.1x
GDC Genesis Land Development	6.3x	n/a	CA$219.2m
IMPT Impact Development Group	1.7x	n/a	CA$26.6m
EMER Emergia	0.3x	n/a	CA$10.2m
ISV Information Services	24.3x	25.6%	CA$501.5m
MRD Melcor Developments	34.6x	n/a	CA$396.7m

Price-To-Earnings vs Peers: MRD is expensive based on its Price-To-Earnings Ratio (34.6x) compared to the peer average (10.8x).

Price to Earnings Ratio vs Industry

How does MRD's PE Ratio compare vs other companies in the CA Real Estate Industry?

4 Companies	Price / Earnings	Estimated Growth	Market Cap
IMPT Impact Development Group	1.7x	n/a	US$18.84m
YEG Yorkton Equity Group	3.8x	-28.3%	US$15.72m
CMU Comet Industries	2.7x	n/a	US$15.39m
EMER Emergia	0.3x	n/a	US$7.49m

No more companies available in this PE range

4 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: MRD is expensive based on its Price-To-Earnings Ratio (34.6x) compared to the North American Real Estate industry average (24.4x).

Price to Earnings Ratio vs Fair Ratio

What is MRD's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

MRD PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	34.6x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate MRD's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Regent Pacific Properties

CA$2.6m

Operates as a real estate development and investment company in Canada.

RPP

CA$0.065

225.0%

Urbanfund

CA$44.5m

Owns, develops, and operates a real estate portfolio for residential and commercial properties in Canada.

UFC

CA$0.83

-3.5%

-14.4%

Invesque

CA$5.6m

Operates as a health care real estate company in North America.

IVQ

CA$0.10

-4.8%

-69.7%