TO · MRD.TO
Melcor Developments Ltd.
- Sector
- Real Estate · Real Estate - Development
- Headquarters
- Edmonton, AB T5J 1Y8
- Website
- melcor.ca
Price · as of 2024-12-31
$18.46
Market cap 520.9M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $23.21 | +25.73% |
| Intrinsic Value(DCF) | $4.76 | -74.21% |
| Graham-Dodd Method(GD) | $39.75 | +115.34% |
| Graham Formula(GF) | $20.35 | +10.22% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $9.08 | $29.41 | $0.00 | $14.05 | $70.84 |
| 2011 | $8.15 | $70.70 | $0.00 | $27.38 | $58.66 |
| 2012 | $11.03 | $62.18 | $0.00 | $33.61 | $111.07 |
| 2013 | $12.81 | $42.23 | $0.00 | $26.34 | $58.53 |
| 2014 | $11.14 | $25.77 | $0.00 | $35.52 | $34.94 |
| 2015 | $9.40 | $32.48 | $14.27 | $31.98 | $0.00 |
| 2016 | $10.67 | $28.26 | $14.70 | $27.89 | $0.49 |
| 2017 | $10.00 | $61.93 | $8.62 | $28.20 | $16.46 |
| 2018 | $9.45 | $23.27 | $3.64 | $33.79 | $22.28 |
| 2019 | $9.35 | $27.01 | $11.90 | $30.59 | $0.00 |
| 2020 | $8.84 | $21.18 | $17.48 | $29.03 | $5.77 |
| 2021 | $13.77 | $25.79 | $0.00 | $35.72 | $77.77 |
| 2022 | $10.15 | $71.71 | $0.00 | $41.45 | $0.00 |
| 2023 | $10.64 | $26.22 | $0.00 | $39.70 | $75.74 |
| 2024 | $11.91 | $23.21 | $0.00 | $39.75 | $20.35 |
AI valuation
Our deep-learning model estimates Melcor Developments Ltd.'s (MRD.TO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $23.21
- Current price
- $18.46
- AI upside
- +25.73%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$4.76
-74.21% upside
Graham-Dodd
$39.75
+115.34% upside
Graham Formula
$20.35
+10.22% upside
About Melcor Developments Ltd.
Melcor Developments Ltd. operates as a real estate development company in the United States and Canada. The company operates through Community Development, Property Development, REIT, Investment Property, and Recreational Property segments. It develops, manages, and owns mixed-use residential communities, business and industrial parks, office buildings, retail centers, and golf courses. The company purchases and develops land to be sold as residential, industrial, and commercial lots; develops, constructs, and leases retail, office, and industrial properties; and owns and leases commercial, retail, and residential properties, as well as parking lots and land. It also owns and manages three 18-hole golf courses. Melcor Developments Ltd. was founded in 1923 and is headquartered in Edmonton, Canada.
- CEO
- Timothy Charles Melton
- Employees
- 135
- Beta
- 1.04
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.76 ÷ $18.46) − 1 = -74.21% (DCF, example).