First Time Loading...

Mader Group Ltd
ASX:MAD

Watchlist Manager
Mader Group Ltd Logo
Mader Group Ltd
ASX:MAD
Watchlist
Price: 6.95 AUD 1.76% Market Closed
Updated: May 7, 2024
Section:
 

Relative Value

The Relative Value of one MAD stock under the Base Case scenario is 9.39 AUD. Compared to the current market price of 6.95 AUD, Mader Group Ltd is Undervalued by 26%.

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
Base Case
9.39 AUD
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2
P/S
P/S
Price to Sales
2
vs History
15
vs Industry
30
Median 3Y
1.7
Median 5Y
1.3
Industry
1.2
Forward
1.7
More Details
30.8
P/E
P/E
Price to Earnings
30.8
vs History
14
vs Industry
15
Median 3Y
25.4
Median 5Y
20.3
Industry
16.5
Forward
28.4
More Details
19.5
P/OCF
P/OCF
Price to OCF
19.5
vs History
35
vs Industry
17
Median 3Y
19.2
Median 5Y
16.5
Industry
9.6
More Details
52.6
P/FCFE
P/FCFE
Price to FCFE
52.6
vs History
47
vs Industry
9
Median 3Y
67.6
Median 5Y
50.9
Industry
16.8
More Details
11.6
P/B
P/B
Price to Book Value
11.6
vs History
7
vs Industry
3
Median 3Y
8.2
Median 5Y
6.9
Industry
1.6
More Details
2
EV/S
EV/S
Enterprise Value to Sales
2
vs History
15
vs Industry
33
Median 3Y
1.7
Median 5Y
1.4
Industry
1.4
Forward
1.7
More Details
8.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.8
vs History
26
vs Industry
24
Median 3Y
8.2
Median 5Y
7.2
Industry
4.2
More Details
21.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
21.5
vs History
21
vs Industry
11
Median 3Y
19.8
Median 5Y
15.8
Industry
8.6
Forward
14
More Details
21.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
21.5
vs History
21
vs Industry
15
Median 3Y
19.8
Median 5Y
15.8
Industry
12.1
Forward
17.9
More Details
20
EV/OCF
EV/OCF
Enterprise Value to OCF
20
vs History
36
vs Industry
19
Median 3Y
19.8
Median 5Y
17.2
Industry
10.4
More Details
49.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
49.4
vs History
19
vs Industry
9
Median 3Y
13.5
Median 5Y
13.1
Industry
13.9
More Details
7.5
EV/IC
EV/IC
Enterprise Value to IC
7.5
vs History
7
vs Industry
4
Median 3Y
5.5
Median 5Y
4.7
Industry
1.1
More Details

Multiples Across Competitors

MAD Competitors Multiples
Mader Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Mader Group Ltd
ASX:MAD
1.4B AUD 2 30.8 21.5 21.5
US
Cintas Corp
NASDAQ:CTAS
69.6B USD 7.4 46.4 29.7 36.1
US
Copart Inc
NASDAQ:CPRT
53.6B USD 13.2 53.1 29 32.1
AU
Brambles Ltd
ASX:BXB
20.2B AUD 2.1 17.5 12.7 12.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
17.7B CAD 3.5 74 15 22.7
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
794.1B INR 19.5 71.8 54.2 56.2
US
Edd Helms Group Inc
OTC:EDHD
7.1B USD 328.6 -14 226.2 -48 454.1 -11 323.5
FR
Spie SA
PAR:SPIE
5.9B EUR 0.7 24.6 8.7 14.1
FR
Elis SA
PAR:ELIS
5.1B EUR 1.2 19.3 5.6 15.4
US
IAA Inc
NYSE:IAA
5.3B USD 2.5 18.3 11.9 15
US
Aurora Innovation Inc
NASDAQ:AUR
5.1B USD 0 -6.4 -4.8 -4.7

See Also

Summary
MAD intrinsic value, competitors valuation, and company profile.
DCF Valuation
MAD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MAD stock valuation using valuation multiples.
Wall Street Estimates
MAD price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MAD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.