Mader Group Ltd
ASX:MAD
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (5.7), the stock would be worth AU$7.44 (5% downside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 6 | AU$7.85 |
0%
|
| 3-Year Average | 5.7 | AU$7.44 |
-5%
|
| 5-Year Average | 5.1 | AU$6.71 |
-15%
|
| Industry Average | 1.5 | AU$1.96 |
-75%
|
| Country Average | 1.7 | AU$2.23 |
-72%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
Mader Group Ltd
ASX:MAD
|
1.5B AUD | 6 | 25.9 | |
| US |
|
Cintas Corp
NASDAQ:CTAS
|
69.9B USD | 7.3 | 35.2 | |
| US |
|
Copart Inc
NASDAQ:CPRT
|
31.9B USD | 5.4 | 20.5 | |
| AU |
|
Brambles Ltd
ASX:BXB
|
30.7B AUD | 3.4 | 22.4 | |
| US |
|
RB Global Inc
F:J1F
|
16.6B EUR | 2 | 50.9 | |
| CA |
|
Ritchie Bros Auctioneers Inc
TSX:RBA
|
26.4B CAD | 2 | 50.9 | |
| US |
|
Aurora Innovation Inc
NASDAQ:AUR
|
11.4B USD | 10.1 | -14.7 | |
| FR |
|
Spie SA
PAR:SPIE
|
8.4B EUR | 1.1 | 47.6 | |
| FR |
|
Elis SA
PAR:ELIS
|
6.1B EUR | 1.1 | 16.7 | |
| DK |
|
Iss A/S
CSE:ISS
|
37.7B DKK | 1.3 | 14.8 | |
| US |
I
|
IAA Inc
F:3NI
|
4.9B EUR | 2.3 | 19.8 |
Market Distribution
| Min | 0 |
| 30th Percentile | 1.1 |
| Median | 1.7 |
| 70th Percentile | 3.5 |
| Max | 3 073.7 |
Other Multiples
Mader Group Ltd
Glance View
Mader Group Ltd. is a maintenance services company. The company is headquartered in Perth, Western Australia and currently employs 1,600 full-time employees. The company went IPO on 2019-10-01. Its segments include Australia, United States and Rest of World. The principal activities of the Company include the provision of specialized labor and support for the maintenance of heavy mobile equipment and fixed infrastructure in the resources sector in Australia and internationally. The services provided include maintenance labor, field support (site labor with support vehicles and tooling), shutdown teams for major overhauls, offsite repairs and component rebuilds, training of maintenance teams, and a range of other ancillary services. Its services also include rail maintenance, digger support team, drill support team, fabrication and line boring, processing and non-processing infrastructure, power generation and marine, field support, electrical services, maintenance projects, rapid response teams, professional support roles, component exchange and many others.
