
Megaport Ltd
ASX:MP1

Intrinsic Value
The intrinsic value of one
MP1
stock under the Base Case scenario is
6.91
AUD.
Compared to the current market price of 12.37 AUD,
Megaport Ltd
is
Overvalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Megaport Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Megaport Ltd
Balance Sheet Decomposition
Megaport Ltd
Current Assets | 124.4m |
Cash & Short-Term Investments | 89.8m |
Receivables | 27.4m |
Other Current Assets | 7.3m |
Non-Current Assets | 118.4m |
PP&E | 49.9m |
Intangibles | 49m |
Other Non-Current Assets | 19.5m |
Free Cash Flow Analysis
Megaport Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Megaport Ltd
Revenue
|
206.9m
USD
|
Cost of Revenue
|
-62.1m
USD
|
Gross Profit
|
144.8m
USD
|
Operating Expenses
|
-143.8m
USD
|
Operating Income
|
1m
USD
|
Other Expenses
|
5m
USD
|
Net Income
|
6m
USD
|
MP1 Profitability Score
Profitability Due Diligence
Megaport Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Score
Megaport Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
MP1 Solvency Score
Solvency Due Diligence
Megaport Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Score
Megaport Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MP1 Price Targets Summary
Megaport Ltd
According to Wall Street analysts, the average 1-year price target for
MP1
is 12.38 AUD
with a low forecast of 9.09 AUD and a high forecast of 18.47 AUD.
Dividends
Current shareholder yield for MP1 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
MP1
stock under the Base Case scenario is
6.91
AUD.
Compared to the current market price of 12.37 AUD,
Megaport Ltd
is
Overvalued by 44%.