Mcmillan Shakespeare Ltd
ASX:MMS

Watchlist Manager
Mcmillan Shakespeare Ltd Logo
Mcmillan Shakespeare Ltd
ASX:MMS
Watchlist
Price: 17.15 AUD -1.94% Market Closed
Market Cap: 1.2B AUD

Intrinsic Value

The intrinsic value of one MMS stock under the Base Case scenario is 21.66 AUD. Compared to the current market price of 17.15 AUD, Mcmillan Shakespeare Ltd is Undervalued by 21%.

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

MMS Intrinsic Value
21.66 AUD
Undervaluation 21%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Mcmillan Shakespeare Ltd

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

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 MMS valued this way?

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

Explain Valuation
Compare MMS to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Legislative or regulatory changes targeting salary packaging and novated leasing could drastically reduce Mcmillan Shakespeare’s core revenue streams, particularly if government policies alter fringe benefit tax treatment or restrict employee benefit programs.

A weakening economic environment and rising unemployment could hamper consumer demand for novated leasing and salary packaging services, causing volume declines and pressuring profitability in the company’s principal segments.

Intensifying competition from both established players and new fintech- or digital-based challengers may erode Mcmillan Shakespeare’s market share, while the company’s ongoing integration of acquisitions magnifies execution risk if cost synergies fail to materialize.

Bull Theses

Mcmillan Shakespeare’s leadership position in Australia’s novated leasing and salary packaging market provides durable pricing power and customer loyalty, supporting above-average margins and consistent cash flow generation.

Ongoing diversification through strategic acquisitions and expansion into related financial services (e.g., fleet management) strengthens the company’s product offering and supports cross-selling opportunities, amplifying top-line growth.

Stable recurring revenue streams from multi-year contracts with sizable corporate and government clients underpin the company’s resilience, providing reliable cash flow to fund both organic and inorganic growth initiatives.

Show More Less
How do you feel about MMS?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Mcmillan Shakespeare Ltd

Current Assets 711.2m
Cash & Short-Term Investments 126.3m
Receivables 154.2m
Other Current Assets 430.7m
Non-Current Assets 768.7m
PP&E 263.6m
Intangibles 100.7m
Other Non-Current Assets 404.4m
Current Liabilities 674.8m
Accounts Payable 94.2m
Accrued Liabilities 406.5m
Other Current Liabilities 174.1m
Non-Current Liabilities 692.3m
Long-Term Debt 676.1m
Other Non-Current Liabilities 16.3m
Efficiency

Free Cash Flow Analysis
Mcmillan Shakespeare Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Mcmillan Shakespeare Ltd

Revenue
563.5m AUD
Operating Expenses
-389m AUD
Operating Income
174.5m AUD
Other Expenses
-79.2m AUD
Net Income
95.3m AUD
Fundamental Scores

MMS Profitability Score
Profitability Due Diligence

Mcmillan Shakespeare Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
ROE is Increasing
Exceptional Operating Margin
62/100
Profitability
Score

Mcmillan Shakespeare Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

MMS Solvency Score
Solvency Due Diligence

Mcmillan Shakespeare Ltd's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Positive Net Debt
Low Altman Z-Score
22/100
Solvency
Score

Mcmillan Shakespeare Ltd's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MMS Price Targets Summary
Mcmillan Shakespeare Ltd

Wall Street analysts forecast MMS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MMS is 20.4 AUD with a low forecast of 18.28 AUD and a high forecast of 22.58 AUD.

Lowest
Price Target
18.28 AUD
7% Upside
Average
Price Target
20.4 AUD
19% Upside
Highest
Price Target
22.58 AUD
32% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for MMS 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
Lowest
Average
Highest
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 MMS stock?

The intrinsic value of one MMS stock under the Base Case scenario is 21.66 AUD.

Is MMS stock undervalued or overvalued?

Compared to the current market price of 17.15 AUD, Mcmillan Shakespeare Ltd is Undervalued by 21%.

Back to Top