Medadvisor Ltd
ASX:MDR

Watchlist Manager
Medadvisor Ltd Logo
Medadvisor Ltd
ASX:MDR
Watchlist
Price: 0.022 AUD -8.33% Market Closed
Market Cap: 13.9m AUD

Intrinsic Value

The intrinsic value of one MDR stock under the Base Case scenario is 0.142 AUD. Compared to the current market price of 0.022 AUD, Medadvisor Ltd is Undervalued by 84%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

MDR Intrinsic Value
0.142 AUD
Undervaluation 84%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Medadvisor Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about MDR?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is MDR valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Medadvisor Ltd.

Explain Valuation
Compare MDR to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about MDR?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Medadvisor Ltd

Current Assets 39.5m
Cash & Short-Term Investments 10.3m
Receivables 8.5m
Other Current Assets 20.7m
Non-Current Assets 342.5k
PP&E 325.1k
Other Non-Current Assets 17.4k
Current Liabilities 20.2m
Accounts Payable 4.2m
Accrued Liabilities 3.8m
Other Current Liabilities 12.2m
Non-Current Liabilities 18.6m
Long-Term Debt 17.3m
Other Non-Current Liabilities 1.2m
Efficiency

Free Cash Flow Analysis
Medadvisor Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Medadvisor Ltd

Revenue
63m AUD
Cost of Revenue
-30.1m AUD
Gross Profit
32.9m AUD
Operating Expenses
-46m AUD
Operating Income
-13.1m AUD
Other Expenses
-47.2m AUD
Net Income
-60.2m AUD
Fundamental Scores

MDR Profitability Score
Profitability Due Diligence

Medadvisor Ltd's profitability score is 21/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Operating Margin is Increasing
Gross Margin is Increasing
21/100
Profitability
Score

Medadvisor Ltd's profitability score is 21/100. The higher the profitability score, the more profitable the company is.

MDR Solvency Score
Solvency Due Diligence

Medadvisor Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Positive Net Debt
Long-Term Solvency
High D/E
28/100
Solvency
Score

Medadvisor Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MDR Price Targets Summary
Medadvisor Ltd

There are no price targets for MDR.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Medadvisor Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for MDR 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one MDR stock?

The intrinsic value of one MDR stock under the Base Case scenario is 0.142 AUD.

Is MDR stock undervalued or overvalued?

Compared to the current market price of 0.022 AUD, Medadvisor Ltd is Undervalued by 84%.

Back to Top