Millrose Properties, Inc. (MRP)
Real Estate · Real Estate · $8.1B
Intrinsic Value (Consensus)
$38.83
Current Price
$48.80
Margin of Safety
-20.4%
20.4% Above Intrinsic Value
Value: $39
Price: $49
Valuation Model Estimates
Current Price: $48.80
DCF (Discounted Cash Flow)
$295.87
Graham Number
$44.01
Earnings Power Value
$23.69
Relative Value (P/E)
$48.80
Dividend Discount Model
$14.34
Consensus Value
$38.83
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.44
- EPS (Forward)
- $2.56
- Book Value
- $35.27
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 6.5%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 5.0%
- Dividend Yield
- 1.6%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance