Mader Group Ltd
ASX:MAD

Watchlist Manager
Mader Group Ltd Logo
Mader Group Ltd
ASX:MAD
Watchlist
Price: 7.47 AUD 0.4% Market Closed
Market Cap: 1.5B AUD
Section:
 

Relative Value

The Relative Value of one MAD stock under the Base Case scenario is 10.99 AUD. Compared to the current market price of 7.47 AUD, Mader Group Ltd is Undervalued by 32%.

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
10.99 AUD
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.7
P/S
P/S
Price to Sales
1.7
vs History
34
vs Industry
38
Median 3Y
1.8
Median 5Y
1.6
Industry
1.2
Forward
1.5
More Details
26.4
P/E
P/E
Price to Earnings
26.4
vs History
31
vs Industry
21
Median 3Y
26.5
Median 5Y
24.4
Industry
16.8
Forward
22.8
More Details
19.6
P/OCF
P/OCF
Price to OCF
19.6
vs History
36
vs Industry
20
Median 3Y
19.4
Median 5Y
18.1
Industry
10.1
More Details
118.7
P/FCFE
P/FCFE
Price to FCFE
118.7
vs History
26
vs Industry
8
Median 3Y
76.1
Median 5Y
73.9
Industry
16.8
More Details
7.1
P/B
P/B
Price to Book Value
7.1
vs History
49
vs Industry
7
Median 3Y
8
Median 5Y
7.1
Industry
1.7
More Details
1.7
EV/S
EV/S
Enterprise Value to Sales
1.7
vs History
38
vs Industry
40
Median 3Y
1.8
Median 5Y
1.6
Industry
1.5
Forward
1.5
More Details
9
EV/GP
EV/GP
Enterprise Value to Gross Profit
9
vs History
23
vs Industry
27
Median 3Y
8.6
Median 5Y
8
Industry
4.3
More Details
18.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
18.8
vs History
41
vs Industry
18
Median 3Y
19.7
Median 5Y
17.5
Industry
8.6
Forward
11.9
More Details
18.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
18.8
vs History
41
vs Industry
23
Median 3Y
19.7
Median 5Y
17.5
Industry
12.7
Forward
15.4
More Details
19.6
EV/OCF
EV/OCF
Enterprise Value to OCF
19.6
vs History
38
vs Industry
22
Median 3Y
19.7
Median 5Y
18.4
Industry
10.8
More Details
35.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
35.3
vs History
55
vs Industry
9
Median 3Y
38.1
Median 5Y
37.9
Industry
15
More Details
4.8
EV/IC
EV/IC
Enterprise Value to IC
4.8
vs History
52
vs Industry
7
Median 3Y
5.4
Median 5Y
4.9
Industry
1.2
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
1.5B AUD 1.7 26.4 18.8 18.8
US
Cintas Corp
NASDAQ:CTAS
76.1B USD 7.2 41.2 26.8 32.4
US
Copart Inc
NASDAQ:CPRT
37.8B USD 8.1 23.7 16.8 18.9
AU
Brambles Ltd
ASX:BXB
30.9B AUD 3.1 23.1 16.4 16.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.8B CAD 4.4 51.2 19.4 28.4
US
RB Global Inc
F:J1F
16.8B EUR 4.3 50.1 19.1 27.8
FR
Spie SA
PAR:SPIE
8.5B EUR 0.8 41.7 10.6 17.7
US
Aurora Innovation Inc
NASDAQ:AUR
9B USD 4 506.6 -11.2 -9.3 -9
FR
Elis SA
PAR:ELIS
5.8B EUR 1.2 15.6 5.4 13.9
DK
Iss A/S
CSE:ISS
38.9B DKK 0.5 14.1 7.4 10.2
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
511.2B INR 10.6 37.1 29.8 30.8
P/E Multiple
Earnings Growth PEG
AU
Mader Group Ltd
ASX:MAD
Average P/E: 32.4
26.4
14%
1.9
US
Cintas Corp
NASDAQ:CTAS
41.2
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.7
6%
4
AU
Brambles Ltd
ASX:BXB
23.1
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
51.2
35%
1.5
US
RB Global Inc
F:J1F
50.1
35%
1.4
FR
Spie SA
PAR:SPIE
41.7
28%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.2 N/A N/A
FR
Elis SA
PAR:ELIS
15.6
15%
1
DK
Iss A/S
CSE:ISS
14.1
13%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
37.1
12%
3.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Mader Group Ltd
ASX:MAD
Average EV/EBITDA: 17.1
18.8
25%
0.8
US
Cintas Corp
NASDAQ:CTAS
26.8
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.8
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.4
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
19.4
11%
1.8
US
RB Global Inc
F:J1F
19.1
11%
1.7
FR
Spie SA
PAR:SPIE
10.6
10%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.3 N/A N/A
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
DK
Iss A/S
CSE:ISS
7.4
6%
1.2
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
29.8
13%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Mader Group Ltd
ASX:MAD
Average EV/EBIT: 21.5
18.8
16%
1.2
US
Cintas Corp
NASDAQ:CTAS
32.4
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.9
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.4
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.4
9%
3.2
US
RB Global Inc
F:J1F
27.8
9%
3.1
FR
Spie SA
PAR:SPIE
17.7
15%
1.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9 N/A N/A
FR
Elis SA
PAR:ELIS
13.9
10%
1.4
DK
Iss A/S
CSE:ISS
10.2
7%
1.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
30.8
13%
2.4

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
Back to Top
ALPHA SPREAD
Follow us
Join more than 308,400+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.