Mader Group Ltd
ASX:MAD

Watchlist Manager
Mader Group Ltd Logo
Mader Group Ltd
ASX:MAD
Watchlist
Price: 7.52 AUD -1.44% Market Closed
Market Cap: 1.5B 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 7.52 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

Valuation Multiples

vs History
34
vs Industry
38
Median 3Y
1.8
Median 5Y
1.6
Industry
1.2
Forward
1.5
vs History
31
vs Industry
21
Median 3Y
26.6
Median 5Y
24.4
Industry
16.8
Forward
23
vs History
36
vs Industry
20
Median 3Y
19.4
Median 5Y
18.1
Industry
10.1
vs History
26
vs Industry
8
Median 3Y
76.1
Median 5Y
73.9
Industry
16.8
vs History
47
vs Industry
7
Median 3Y
8
Median 5Y
7.2
Industry
1.7
vs History
36
vs Industry
40
Median 3Y
1.8
Median 5Y
1.6
Industry
1.5
Forward
1.5
vs History
22
vs Industry
27
Median 3Y
8.6
Median 5Y
8
Industry
4.3
vs History
38
vs Industry
18
Median 3Y
19.7
Median 5Y
17.5
Industry
8.6
Forward
12
vs History
38
vs Industry
23
Median 3Y
19.7
Median 5Y
17.5
Industry
12.7
Forward
15.5
vs History
36
vs Industry
22
Median 3Y
19.7
Median 5Y
18.4
Industry
10.8
vs History
53
vs Industry
9
Median 3Y
38.1
Median 5Y
37.9
Industry
15
vs History
49
vs Industry
7
Median 3Y
5.4
Median 5Y
4.9
Industry
1.2

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
1.5B AUD 1.7 26.6 19 19
US
Cintas Corp
NASDAQ:CTAS
73.9B USD 7 40.1 26.1 31.5
US
Copart Inc
NASDAQ:CPRT
36.6B USD 7.9 22.9 16.2 18.2
AU
Brambles Ltd
ASX:BXB
31.2B AUD 3.1 23.3 16.5 16.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.3B CAD 4.2 49 18.7 27.3
FR
Spie SA
PAR:SPIE
8.3B EUR 0.8 40.7 10.5 17.4
US
Aurora Innovation Inc
NASDAQ:AUR
7.5B USD 3 734.6 -9.3 -7.4 -7.2
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 15 5.3 13.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
555.9B INR 11.6 40.5 32.6 33.6
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16
DK
Iss A/S
CSE:ISS
36.5B DKK 0.4 13.3 7 9.6
P/E Multiple
Earnings Growth PEG
AU
Mader Group Ltd
ASX:MAD
Average P/E: 29.1
26.6
14%
1.9
US
Cintas Corp
NASDAQ:CTAS
40.1
11%
3.6
US
Copart Inc
NASDAQ:CPRT
22.9
6%
3.8
AU
Brambles Ltd
ASX:BXB
23.3
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49
35%
1.4
FR
Spie SA
PAR:SPIE
40.7
28%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.3 N/A N/A
FR
Elis SA
PAR:ELIS
15
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
40.5
12%
3.4
US
I
IAA Inc
F:3NI
19.8
N/A N/A
DK
Iss A/S
CSE:ISS
13.3
13%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Mader Group Ltd
ASX:MAD
Average EV/EBITDA: 16.5
19
25%
0.8
US
Cintas Corp
NASDAQ:CTAS
26.1
10%
2.6
US
Copart Inc
NASDAQ:CPRT
16.2
7%
2.3
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.7
11%
1.7
FR
Spie SA
PAR:SPIE
10.5
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.4 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.6
13%
2.5
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
7
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Mader Group Ltd
ASX:MAD
Average EV/EBIT: 20.3
19
16%
1.2
US
Cintas Corp
NASDAQ:CTAS
31.5
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.2
7%
2.6
AU
Brambles Ltd
ASX:BXB
16.5
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.3
9%
3
FR
Spie SA
PAR:SPIE
17.4
15%
1.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.2 N/A N/A
FR
Elis SA
PAR:ELIS
13.5
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
33.6
13%
2.6
US
I
IAA Inc
F:3NI
16
N/A N/A
DK
Iss A/S
CSE:ISS
9.6
7%
1.4