Mader Group Ltd
ASX:MAD

Watchlist Manager
Mader Group Ltd Logo
Mader Group Ltd
ASX:MAD
Watchlist
Price: 8.69 AUD 1.4% Market Closed
Market Cap: 1.8B AUD

Relative Value

The Relative Value of one MAD stock under the Base Case scenario is hidden AUD. Compared to the current market price of 8.69 AUD, Mader Group Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MAD Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

MAD Competitors Multiples
Mader Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Mader Group Ltd
ASX:MAD
1.8B AUD 2 30.7 21.9 21.9
US
Cintas Corp
NASDAQ:CTAS
78.1B USD 7.2 41.2 26.9 32.3
US
Copart Inc
NASDAQ:CPRT
40.3B USD 8.7 25.3 18.1 20.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.7B CAD 4.8 55.2 15.1 22
AU
Brambles Ltd
ASX:BXB
31.4B AUD 3.2 23.7 11.3 11.3
US
RB Global Inc
F:J1F
17.8B EUR 4.7 54.4 24.1 35.2
FR
Spie SA
PAR:SPIE
8B EUR 0.8 39.5 10.2 16.9
US
Aurora Innovation Inc
NASDAQ:AUR
9B USD 4 733.3 -11.8 -9.8 -9.5
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 14.9 5.3 13.6
DK
Iss A/S
CSE:ISS
40.3B DKK 0.5 14.7 7.7 10.5
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.7 14.9 18.7
P/S Multiple
Revenue Growth P/S to Growth
AU
Mader Group Ltd
ASX:MAD
Average P/S: 433.6
2
13%
0.2
US
Cintas Corp
NASDAQ:CTAS
7.2
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.7
6%
1.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.8
5%
1
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
US
RB Global Inc
F:J1F
4.7
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 733.3
N/A N/A
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.7
N/A N/A
P/E Multiple
Earnings Growth PEG
AU
Mader Group Ltd
ASX:MAD
Average P/E: 31.9
30.7
14%
2.2
US
Cintas Corp
NASDAQ:CTAS
41.2
11%
3.7
US
Copart Inc
NASDAQ:CPRT
25.3
6%
4.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
55.2
35%
1.6
AU
Brambles Ltd
ASX:BXB
23.7
10%
2.4
US
RB Global Inc
F:J1F
54.4
35%
1.6
FR
Spie SA
PAR:SPIE
39.5
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.8 N/A N/A
FR
Elis SA
PAR:ELIS
14.9
15%
1
DK
Iss A/S
CSE:ISS
14.7
13%
1.1
US
I
IAA Inc
F:3NI
19.7
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Mader Group Ltd
ASX:MAD
Average EV/EBITDA: 15.6
21.9
25%
0.9
US
Cintas Corp
NASDAQ:CTAS
26.9
10%
2.7
US
Copart Inc
NASDAQ:CPRT
18.1
7%
2.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.1
11%
1.4
AU
Brambles Ltd
ASX:BXB
11.3
27%
0.4
US
RB Global Inc
F:J1F
24.1
11%
2.2
FR
Spie SA
PAR:SPIE
10.2
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.8 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
DK
Iss A/S
CSE:ISS
7.7
6%
1.3
US
I
IAA Inc
F:3NI
14.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Mader Group Ltd
ASX:MAD
Average EV/EBIT: 20.3
21.9
16%
1.4
US
Cintas Corp
NASDAQ:CTAS
32.3
11%
2.9
US
Copart Inc
NASDAQ:CPRT
20.4
7%
2.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
22
9%
2.4
AU
Brambles Ltd
ASX:BXB
11.3
9%
1.3
US
RB Global Inc
F:J1F
35.2
9%
3.9
FR
Spie SA
PAR:SPIE
16.9
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.5 N/A N/A
FR
Elis SA
PAR:ELIS
13.6
10%
1.4
DK
Iss A/S
CSE:ISS
10.5
7%
1.5
US
I
IAA Inc
F:3NI
18.7
N/A N/A