
Macquarie Telecom Group Ltd
ASX:MAQ

Intrinsic Value
The intrinsic value of one
MAQ
stock under the Base Case scenario is
53.66
AUD.
Compared to the current market price of 60.17 AUD,
Macquarie Telecom Group Ltd
is
Overvalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Macquarie Telecom Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Macquarie Telecom Group Ltd
Balance Sheet Decomposition
Macquarie Telecom Group Ltd
Current Assets | 157.7m |
Cash & Short-Term Investments | 91.1m |
Receivables | 51.2m |
Other Current Assets | 15.5m |
Non-Current Assets | 551.2m |
PP&E | 521.2m |
Intangibles | 17.5m |
Other Non-Current Assets | 12.4m |
Free Cash Flow Analysis
Macquarie Telecom Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Macquarie Telecom Group Ltd
Revenue
|
365.6m
AUD
|
Cost of Revenue
|
-115.8m
AUD
|
Gross Profit
|
249.8m
AUD
|
Operating Expenses
|
-193.8m
AUD
|
Operating Income
|
56.1m
AUD
|
Other Expenses
|
-20m
AUD
|
Net Income
|
36.1m
AUD
|
MAQ Profitability Score
Profitability Due Diligence
Macquarie Telecom Group Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Macquarie Telecom Group Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
MAQ Solvency Score
Solvency Due Diligence
Macquarie Telecom Group Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

Score
Macquarie Telecom Group Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MAQ Price Targets Summary
Macquarie Telecom Group Ltd
According to Wall Street analysts, the average 1-year price target for
MAQ
is 92.66 AUD
with a low forecast of 66.46 AUD and a high forecast of 112.35 AUD.
Dividends
Current shareholder yield for MAQ 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
MAQ
stock under the Base Case scenario is
53.66
AUD.
Compared to the current market price of 60.17 AUD,
Macquarie Telecom Group Ltd
is
Overvalued by 11%.