Madison Pacific Properties Inc
TSX:MPC
Intrinsic Value
The intrinsic value of one MPC stock under the Base Case scenario is 8.93 CAD. Compared to the current market price of 5.4 CAD, Madison Pacific Properties Inc is Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Madison Pacific Properties Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Madison Pacific Properties Inc
Balance Sheet Decomposition
Madison Pacific Properties Inc
Current Assets | 37.2m |
Cash & Short-Term Investments | 31.7m |
Receivables | 5.5m |
Non-Current Assets | 796.4m |
Long-Term Investments | 795.4m |
Other Non-Current Assets | 918k |
Free Cash Flow Analysis
Madison Pacific Properties Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Madison Pacific Properties Inc
Revenue
|
49.3m
CAD
|
Cost of Revenue
|
-12.1m
CAD
|
Gross Profit
|
37.2m
CAD
|
Operating Expenses
|
-8.5m
CAD
|
Operating Income
|
28.8m
CAD
|
Other Expenses
|
-19.1m
CAD
|
Net Income
|
9.7m
CAD
|
MPC Profitability Score
Profitability Due Diligence
Madison Pacific Properties Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Score
Madison Pacific Properties Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
MPC Solvency Score
Solvency Due Diligence
Madison Pacific Properties Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Score
Madison Pacific Properties Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MPC Price Targets Summary
Madison Pacific Properties Inc
Dividends
Current shareholder yield for MPC is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one MPC stock under the Base Case scenario is 8.93 CAD.
Compared to the current market price of 5.4 CAD, Madison Pacific Properties Inc is Undervalued by 40%.