
Mirvac Group
ASX:MGR

Intrinsic Value
The intrinsic value of one
MGR
stock under the Base Case scenario is
3.14
AUD.
Compared to the current market price of 2.3 AUD,
Mirvac Group
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Mirvac Group
Fundamental Analysis
Want a deep‑dive on Mirvac Group?
Request it below and we’ll move it up the queue.

Revenue & Expenses Breakdown
Mirvac Group
Balance Sheet Decomposition
Mirvac Group
Current Assets | 2.2B |
Cash & Short-Term Investments | 79m |
Receivables | 444m |
Other Current Assets | 1.6B |
Non-Current Assets | 13.3B |
Long-Term Investments | 11.4B |
PP&E | 50m |
Intangibles | 74m |
Other Non-Current Assets | 1.7B |
Free Cash Flow Analysis
Mirvac Group
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Mirvac Group
Revenue
|
2.9B
AUD
|
Cost of Revenue
|
-2B
AUD
|
Gross Profit
|
883m
AUD
|
Operating Expenses
|
-333m
AUD
|
Operating Income
|
550m
AUD
|
Other Expenses
|
-1.2B
AUD
|
Net Income
|
-603m
AUD
|
MGR Profitability Score
Profitability Due Diligence
Mirvac Group's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Mirvac Group's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
MGR Solvency Score
Solvency Due Diligence
Mirvac Group's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Score
Mirvac Group's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MGR Price Targets Summary
Mirvac Group
According to Wall Street analysts, the average 1-year price target for
MGR
is 2.36 AUD
with a low forecast of 2.17 AUD and a high forecast of 2.69 AUD.
Dividends
Current shareholder yield for MGR 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
MGR
stock under the Base Case scenario is
3.14
AUD.
Compared to the current market price of 2.3 AUD,
Mirvac Group
is
Undervalued by 27%.