Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Millrose Properties, Inc.
Bear Case (25th pct.)
50.5% vs price
Base Case (Median)
85.2% vs price
Bull Case (75th pct.)
131.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $86.46 | 249.2% | High (40%) |
| PE Comparable | $43.97 | 77.6% | Medium (25%) |
| Graham Number | $47.72 | 92.7% | Low (10%) |
| EV/EBITDA | $17.13 | -30.8% | Medium (20%) |
Based on 4 out of 7 methods, MRP appears undervalued at the current price of $24.76. The base case fair value of $45.85 implies 85.2% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.