Megaport Ltd
ASX:MP1

Watchlist Manager
Megaport Ltd Logo
Megaport Ltd
ASX:MP1
Watchlist
Price: 15.78 AUD -1.87%
Market Cap: 2.5B AUD

Intrinsic Value

The intrinsic value of one MP1 stock under the Base Case scenario is 11.85 AUD. Compared to the current market price of 15.78 AUD, Megaport Ltd is Overvalued by 25%.

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

MP1 Intrinsic Value
11.85 AUD
Overvaluation 25%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Megaport Ltd

What is Valuation History?
Compare MP1 to

Fundamental Analysis

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

Megaport faces intensifying competition from both established interconnection giants like Equinix and emerging players offering software-defined networking solutions. This could impede Megaport’s ability to maintain market share, pressuring pricing power and revenue growth prospects.

Bull Theses

Megaport’s cloud connectivity platform addresses the critical demand for agile and scalable multi-cloud interconnections. Its specialized focus and global coverage position the company to capture a substantial piece of the rapidly growing enterprise cloud market.

Show More Less
How do you feel about MP1?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Megaport Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Megaport Ltd

Current Assets 135.1m
Cash & Short-Term Investments 102.1m
Receivables 27.2m
Other Current Assets 5.8m
Non-Current Assets 125.2m
PP&E 56.4m
Intangibles 46.5m
Other Non-Current Assets 22.2m
Efficiency

Free Cash Flow Analysis
Megaport Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Megaport Ltd

Revenue
227.1m USD
Cost of Revenue
-65m USD
Gross Profit
162m USD
Operating Expenses
-160.9m USD
Operating Income
1.1m USD
Other Expenses
-1.4m USD
Net Income
-292k USD
Fundamental Scores

MP1 Profitability Score
Profitability Due Diligence

Megaport Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
ROE is Increasing
Exceptional Gross Margin
Strong 3Y Average Gross Margin
43/100
Profitability
Score

Megaport Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

MP1 Solvency Score
Solvency Due Diligence

Megaport Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
81/100
Solvency
Score

Megaport Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MP1 Price Targets Summary
Megaport Ltd

Wall Street analysts forecast MP1 stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MP1 is 13.7 AUD with a low forecast of 10.71 AUD and a high forecast of 18.87 AUD.

Lowest
Price Target
10.71 AUD
32% Downside
Average
Price Target
13.7 AUD
13% Downside
Highest
Price Target
18.87 AUD
20% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Megaport Ltd
does not pay dividends
Shareholder Yield

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?

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 MP1 stock?

The intrinsic value of one MP1 stock under the Base Case scenario is 11.85 AUD.

Is MP1 stock undervalued or overvalued?

Compared to the current market price of 15.78 AUD, Megaport Ltd is Overvalued by 25%.

Back to Top