US · MRP
Millrose Properties, Inc.
- Sector
- Real Estate · REIT - Residential
- Headquarters
- Miami, FL 33131
- Website
- millroseproperties.com
Price · as of 2024-12-31
$30.37
Market cap 4.84B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | $20.14 |
AI valuation
Our deep-learning model estimates Millrose Properties, Inc.'s (MRP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $30.37
- AI upside
- —
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
—
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| MRP | Millrose Properties, Inc. | $30.37 | 4.84B | — | — | — | — | -13.58 | 0.65 | — | -13.68 | — | 0.65 | 0.00% | — | — | -5.12% | -5.09% | -4.82% | 0.00 | — | 19.33 | 0.00 | -0.10 | -452.00% | — | 602.00% | -27.43% | -3.24 | -18.96% | 0.00% | 0.00% | 0.25% | -13.68 | -3.67 | — | 7.53 |
| BPYPO | Brookfield Property Partn… | $14.82 | 5.94B | +554% | -66% | — | — | -2.21 | 0.52 | 0.48 | 16.26 | -47.60 | 0.67 | 52.77% | 38.26% | -5.60% | -23.22% | 4.95% | -1.71% | 6.45 | 0.73 | 0.37 | 0.17 | 14.99 | 464.00% | -392.00% | -15129.00% | 13.96% | 0.05 | 0.87% | 11.26% | -24.80% | 444.48% | 16.20 | 91.84 | 6.20 | 0.06 |
| CUZ | Cousins Properties Incorp… | $23.16 | 3.89B | +1% | -58% | -58% | -76% | -5201.23 | 0.83 | 3.92 | 11.85 | — | 0.86 | 26.51% | 22.44% | 4.08% | -0.02% | 2.73% | -0.01% | 0.79 | — | 0.34 | 0.34 | 5.75 | -2000.00% | 1600.00% | -845.00% | 3.47% | 0.46 | 1.65% | 5.54% | -28812.00% | 5.54% | 33.93 | 56.02 | 7.61 | 0.44 |
| GNL | Global Net Lease, Inc. | $9.42 | 2.07B | +221% | -57% | -77% | +205% | — | 1.30 | 4.34 | 17.15 | — | 1.98 | 12.92% | 33.81% | -45.28% | 0.00% | 3.12% | 0.00% | 1.58 | 0.88 | 2.19 | 2.19 | 9.12 | 2895.00% | -3815.00% | -2539.00% | 8.76% | 2.35 | 3.51% | 0.00% | — | 93.88% | 27.42 | 24.37 | 9.27 | -0.08 |
| HHH | Howard Hughes Holdings In… | $72.37 | 4.3B | +48% | -34% | +3% | — | 34.49 | 1.13 | 2.90 | 15.30 | — | 1.13 | 18.72% | 17.19% | 8.40% | 3.78% | 2.64% | 1.25% | 1.35 | 1.47 | 8.59 | 8.43 | 7.05 | -4697.00% | -1575.00% | 2563.00% | 10.31% | 2.48 | 5.98% | 0.00% | 0.00% | 20.93% | 31.24 | 17.97 | 5.37 | 0.75 |
| IRT | Independence Realty Trust… | $16.57 | 3.93B | +32% | -60% | -63% | -84% | 68.82 | 1.13 | 5.92 | 16.12 | 167.14 | 1.13 | -14.91% | 18.43% | 8.60% | 1.64% | 2.12% | 0.94% | 0.66 | 1.53 | — | — | 5.88 | 4118.00% | 276.00% | 7301.00% | 3.76% | — | 2.56% | 3.97% | 273.00% | 6.76% | 50.54 | 41.81 | 9.31 | 1.02 |
| KRC | Kilroy Realty Corporation | $29.82 | 3.53B | +49% | -56% | +92% | -52% | 12.79 | 0.65 | 3.17 | 10.10 | 41.15 | 0.69 | 67.00% | 28.36% | 24.81% | 5.11% | 3.16% | 2.53% | 0.89 | 1.71 | 4.24 | 4.45 | 5.77 | 3107.00% | -202.00% | 130979.00% | 16.04% | 3.89 | 5.67% | 0.00% | 0.00% | 0.00% | 25.88 | 14.42 | 7.34 | 0.67 |
| KRG | Kite Realty Group Trust | $26.05 | 5.77B | +78% | -60% | -18% | -53% | 18.37 | 1.83 | 6.62 | 11.05 | 0.25 | 1.94 | 53.25% | 23.11% | 35.23% | 9.57% | 3.14% | 4.44% | 1.10 | 1.59 | 1.44 | 0.39 | 4.12 | 735946.00% | 69.00% | -15.00% | 4.95% | 1.02 | 4.45% | 0.00% | 0.00% | 0.00% | 45.69 | 32.23 | 10.56 | 0.90 |
| MAC | The Macerich Company | $20.47 | 5.24B | +16% | -52% | — | — | -26.02 | 2.09 | 5.05 | 25.41 | — | 2.12 | 38.16% | 16.52% | -19.42% | -7.57% | 2.16% | -2.33% | 2.12 | 0.78 | 0.09 | 0.09 | 12.74 | -128.00% | 1058.00% | 1346.00% | 6.27% | 0.28 | 4.19% | 3.39% | -88.20% | 3.39% | 61.34 | 31.99 | 10.13 | -0.07 |
| PECO | Phillips Edison & Company… | $39.28 | 4.94B | +31% | -59% | -91% | -58% | 40.17 | 2.16 | 6.75 | 14.66 | 53.92 | 2.19 | -1.39% | 27.15% | 15.20% | 5.34% | 4.28% | 2.38% | 1.09 | 1.80 | 0.66 | 0.52 | 4.92 | 7451.00% | 1072.00% | -1153.00% | 4.29% | 1.18 | 4.61% | 3.18% | 127.90% | 3.18% | 37.28 | 34.97 | 10.12 | 0.97 |
| REXR | Rexford Industrial Realty… | $37.47 | 8.94B | -47% | -60% | -63% | -63% | 41.79 | 1.03 | 8.73 | 18.87 | — | 1.05 | 77.30% | 37.94% | 21.14% | 2.50% | 3.25% | 1.66% | 0.41 | 3.63 | 7.16 | 6.93 | 5.20 | -2833.00% | 713.00% | 9774.00% | 2.38% | 7.83 | 1.78% | 4.83% | 201.80% | 7.71% | 31.75 | 57.93 | 12.05 | 1.54 |
About Millrose Properties, Inc.
Millrose Properties is a Homesite Option Purchase Platform (HOPP'R), an evolution of residential land banking, accelerating homebuilders' capital-efficient growth of controlled land positions. As a publicly traded Homesite Option Purchase Platform, Millrose provides investors with a unique residential real estate backed income-generating investment opportunity historically limited to institutional investors.
- CEO
- Darren L. Richman
- Employees
- 0
- Beta
- -0.36
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $30.37) − 1 = — (DCF, example).