
Macmahon Holdings Ltd
ASX:MAH

Intrinsic Value
The intrinsic value of one
MAH
stock under the Base Case scenario is
1.338
AUD.
Compared to the current market price of 0.315 AUD,
Macmahon Holdings Ltd
is
Undervalued by 76%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Macmahon Holdings Ltd
Loading...
Fundamental Analysis

A significant portion of Macmahon’s revenue is tied to a limited set of major contracts in gold and copper mining, making the company vulnerable if any single large client scales back or cancels projects.
Macmahon’s robust pipeline and renewals with major mining clients across Western Australia and Southeast Asia underpin a strong backlog, supporting revenue visibility and potential cash flow growth.

Revenue & Expenses Breakdown
Macmahon Holdings Ltd
Balance Sheet Decomposition
Macmahon Holdings Ltd
Current Assets | 810.6m |
Cash & Short-Term Investments | 221.8m |
Receivables | 468.9m |
Other Current Assets | 119.9m |
Non-Current Assets | 923m |
Long-Term Investments | 52.9m |
PP&E | 681.4m |
Intangibles | 56.7m |
Other Non-Current Assets | 132m |
Free Cash Flow Analysis
Macmahon Holdings Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Macmahon Holdings Ltd
Revenue
|
2.2B
AUD
|
Cost of Revenue
|
-562.6m
AUD
|
Gross Profit
|
1.7B
AUD
|
Operating Expenses
|
-1.6B
AUD
|
Operating Income
|
106.6m
AUD
|
Other Expenses
|
-59.9m
AUD
|
Net Income
|
46.7m
AUD
|
MAH Profitability Score
Profitability Due Diligence
Macmahon Holdings Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Macmahon Holdings Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
MAH Solvency Score
Solvency Due Diligence
Macmahon Holdings Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Score
Macmahon Holdings Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MAH Price Targets Summary
Macmahon Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
MAH
is 0.377 AUD
with a low forecast of 0.343 AUD and a high forecast of 0.42 AUD.
Dividends
Current shareholder yield for MAH is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
MAH
stock under the Base Case scenario is
1.338
AUD.
Compared to the current market price of 0.315 AUD,
Macmahon Holdings Ltd
is
Undervalued by 76%.