
Magellan Financial Group Ltd
ASX:MFG

Intrinsic Value
The intrinsic value of one
MFG
stock under the Base Case scenario is
7.93
AUD.
Compared to the current market price of 8.44 AUD,
Magellan Financial Group Ltd
is
Overvalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Magellan Financial Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Magellan Financial Group Ltd
Balance Sheet Decomposition
Magellan Financial Group Ltd
Current Assets | 243.6m |
Cash & Short-Term Investments | 188.5m |
Receivables | 50.1m |
Other Current Assets | 5m |
Non-Current Assets | 863m |
Long-Term Investments | 728.8m |
PP&E | 5.2m |
Intangibles | 109m |
Other Non-Current Assets | 20.1m |
Free Cash Flow Analysis
Magellan Financial Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Magellan Financial Group Ltd
Revenue
|
387.9m
AUD
|
Cost of Revenue
|
-13m
AUD
|
Gross Profit
|
375m
AUD
|
Operating Expenses
|
-68.3m
AUD
|
Operating Income
|
306.7m
AUD
|
Other Expenses
|
-78m
AUD
|
Net Income
|
228.7m
AUD
|
MFG Profitability Score
Profitability Due Diligence
Magellan Financial Group Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
Magellan Financial Group Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
MFG Solvency Score
Solvency Due Diligence
Magellan Financial Group Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Score
Magellan Financial Group Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MFG Price Targets Summary
Magellan Financial Group Ltd
According to Wall Street analysts, the average 1-year price target for
MFG
is 8.83 AUD
with a low forecast of 6.36 AUD and a high forecast of 10.4 AUD.
Dividends
Current shareholder yield for MFG 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
MFG
stock under the Base Case scenario is
7.93
AUD.
Compared to the current market price of 8.44 AUD,
Magellan Financial Group Ltd
is
Overvalued by 6%.