First Time Loading...

Mader Group Ltd
ASX:MAD

Watchlist Manager
Mader Group Ltd Logo
Mader Group Ltd
ASX:MAD
Watchlist
Price: 6.66 AUD -0.89% Market Closed
Updated: May 2, 2024

Intrinsic Value

Mader Group Ltd. is a maintenance services company. [ Read More ]

The intrinsic value of one MAD stock under the Base Case scenario is 6.5 AUD. Compared to the current market price of 6.66 AUD, Mader Group Ltd is Overvalued by 2%.

Key Points:
MAD Intrinsic Value
Base Case
6.5 AUD
Overvaluation 2%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Mader Group Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling MAD stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Mader Group Ltd

Provide an overview of the primary business activities
of Mader Group Ltd.

What unique competitive advantages
does Mader Group Ltd hold over its rivals?

What risks and challenges
does Mader Group Ltd face in the near future?

Summarize the latest earnings call
of Mader Group Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Mader Group Ltd.

Provide P/S
for Mader Group Ltd.

Provide P/E
for Mader Group Ltd.

Provide P/OCF
for Mader Group Ltd.

Provide P/FCFE
for Mader Group Ltd.

Provide P/B
for Mader Group Ltd.

Provide EV/S
for Mader Group Ltd.

Provide EV/GP
for Mader Group Ltd.

Provide EV/EBITDA
for Mader Group Ltd.

Provide EV/EBIT
for Mader Group Ltd.

Provide EV/OCF
for Mader Group Ltd.

Provide EV/FCFF
for Mader Group Ltd.

Provide EV/IC
for Mader Group Ltd.

Show me price targets
for Mader Group Ltd made by professional analysts.

What are the Revenue projections
for Mader Group Ltd?

How accurate were the past Revenue estimates
for Mader Group Ltd?

What are the Net Income projections
for Mader Group Ltd?

How accurate were the past Net Income estimates
for Mader Group Ltd?

What are the EPS projections
for Mader Group Ltd?

How accurate were the past EPS estimates
for Mader Group Ltd?

What are the EBIT projections
for Mader Group Ltd?

How accurate were the past EBIT estimates
for Mader Group Ltd?

Compare the revenue forecasts
for Mader Group Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Mader Group Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Mader Group Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Mader Group Ltd compared to its peers.

Compare the P/E ratios
of Mader Group Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Mader Group Ltd with its peers.

Analyze the financial leverage
of Mader Group Ltd compared to its main competitors.

Show all profitability ratios
for Mader Group Ltd.

Provide ROE
for Mader Group Ltd.

Provide ROA
for Mader Group Ltd.

Provide ROIC
for Mader Group Ltd.

Provide ROCE
for Mader Group Ltd.

Provide Gross Margin
for Mader Group Ltd.

Provide Operating Margin
for Mader Group Ltd.

Provide Net Margin
for Mader Group Ltd.

Provide FCF Margin
for Mader Group Ltd.

Show all solvency ratios
for Mader Group Ltd.

Provide D/E Ratio
for Mader Group Ltd.

Provide D/A Ratio
for Mader Group Ltd.

Provide Interest Coverage Ratio
for Mader Group Ltd.

Provide Altman Z-Score Ratio
for Mader Group Ltd.

Provide Quick Ratio
for Mader Group Ltd.

Provide Current Ratio
for Mader Group Ltd.

Provide Cash Ratio
for Mader Group Ltd.

What is the historical Revenue growth
over the last 5 years for Mader Group Ltd?

What is the historical Net Income growth
over the last 5 years for Mader Group Ltd?

What is the current Free Cash Flow
of Mader Group Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Mader Group Ltd.

Financials

Balance Sheet Decomposition
Mader Group Ltd

Current Assets 140.7m
Cash & Short-Term Investments 13m
Receivables 122.8m
Other Current Assets 4.9m
Non-Current Assets 112m
Long-Term Investments 110k
PP&E 108.2m
Other Non-Current Assets 3.6m
Current Liabilities 74.4m
Accounts Payable 50m
Other Current Liabilities 24.4m
Non-Current Liabilities 58.7m
Long-Term Debt 48m
Other Non-Current Liabilities 10.7m
Efficiency

Earnings Waterfall
Mader Group Ltd

Revenue
702.9m AUD
Cost of Revenue
-541.3m AUD
Gross Profit
161.6m AUD
Operating Expenses
-95.4m AUD
Operating Income
66.2m AUD
Other Expenses
-21m AUD
Net Income
45.2m AUD

Free Cash Flow Analysis
Mader Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

MAD Profitability Score
Profitability Due Diligence

Mader Group Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional 3-Years Revenue Growth
Exceptional ROE
Positive 3-Year Average ROIC
67/100
Profitability
Score

Mader Group Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

MAD Solvency Score
Solvency Due Diligence

Mader Group Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
53/100
Solvency
Score

Mader Group Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MAD Price Targets Summary
Mader Group Ltd

Wall Street analysts forecast MAD stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MAD is 7.24 AUD with a low forecast of 6.44 AUD and a high forecast of 7.98 AUD.

Lowest
Price Target
6.44 AUD
3% Downside
Average
Price Target
7.24 AUD
9% Upside
Highest
Price Target
7.98 AUD
20% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

MAD Price
Mader Group Ltd

1M 1M
+7%
6M 6M
-1%
1Y 1Y
+35%
3Y 3Y
+626%
5Y 5Y
+535%
10Y 10Y
+535%
Annual Price Range
6.66
52w Low
4.71
52w High
7.83
Price Metrics
Average Annual Return 49.7%
Standard Deviation of Annual Returns 78.5%
Max Drawdown -44%
Shares Statistics
Market Capitalization 1.3B AUD
Shares Outstanding 200 000 000
Percentage of Shares Shorted
N/A

MAD Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Mader Group Ltd Logo
Mader Group Ltd

Country

Australia

Industry

Commercial Services & Supplies

Market Cap

1.3B AUD

Dividend Yield

1.14%

Description

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.

Contact

WESTERN AUSTRALIA
Perth
Hkew Alpha Bldg, U A1 2 George Wiencke Dr
+61893533393.0
https://www.madergroup.com.au

IPO

2019-10-01

Employees

1 600

Officers

Founder & Executive Chairman
Mr. Luke Benjamin Mader M.A.I.C.D.
CEO & Executive Director
Mr. Justin Nuich M.B.A.
Chief Financial Officer
Mr. Paul Hegarty
Group COO & President of North American Operations
Mr. John Greville
Executive Director & Director of Emerging Businesses
Mr. Patrick Conway CPA
GM of Marketing & Investor Relations
Natasha Marti
Show More
General Manager of HR & Training
Charlotte Wagner
Company Secretary
Ms. Sarah Wilson
Show Less

See Also

Discover More
What is the Intrinsic Value of one MAD stock?

The intrinsic value of one MAD stock under the Base Case scenario is 6.5 AUD.

Is MAD stock undervalued or overvalued?

Compared to the current market price of 6.66 AUD, Mader Group Ltd is Overvalued by 2%.