Millrose Properties, Inc. (MRP)
Real Estate · Real Estate · $4.8B
Intrinsic Value (Consensus)
$38.83
Current Price
$28.70
Margin of Safety
+35.3%
35.3% Below Intrinsic Value
Value: $39
Price: $29
Valuation Model Estimates
Current Price: $28.70
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%.
Health Score
C
58
Profitability
15/25
Strength
17/25
Valuation
22/25
Growth
4/25
Financial Health Signals
High free cash flow yield (65.5%) — generating lots of cash relative to price
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
Similar Stocks (Real Estate)
ADAMAdamas Trust, Inc.
$75.49+300%
AGNCAGNC Investment Corp...
$59.20+300%
AIVApartment Investment...
$74.48+300%
ACREAres Commercial Real...
$17.41+276%
ACRACRES Commercial Rea...
$62.12+274%
Data last updated: 2026-06-16
Source: Yahoo Finance