Steadfast Group Ltd
ASX:SDF

Watchlist Manager
Steadfast Group Ltd Logo
Steadfast Group Ltd
ASX:SDF
Watchlist
Price: 5.085 AUD -1.07%
Market Cap: 5.7B AUD

Intrinsic Value

The intrinsic value of one SDF stock under the Base Case scenario is 5.761 AUD. Compared to the current market price of 5.085 AUD, Steadfast Group Ltd is Undervalued by 12%.

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

SDF Intrinsic Value
5.761 AUD
Undervaluation 12%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Steadfast Group Ltd

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

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 SDF valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Steadfast Group Ltd.

Explain Valuation
Compare SDF to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Heightened competition from both established aggregators and emerging digital brokers may pressure Steadfast’s negotiating power and erode its market share, undermining its primary value proposition as the largest general insurance broker network in Australia.

Rising acquisition and integration costs—alongside the potential for overpaying for smaller brokerages—could strain Steadfast’s balance sheet and lead to diminished returns, especially if synergies from these acquisitions take longer to materialize.

Regulatory and compliance changes in the Australian insurance sector, particularly around broker fee structures and disclosure requirements, may crimp Steadfast’s revenue model and force the company to invest heavily in internal compliance systems.

Bull Theses

Steadfast’s extensive network scale and strong relationships with leading insurers give it a robust negotiating edge, allowing the group to secure competitive pricing and broaden the range of products offered to its broker partners.

Its proven ability to integrate acquired brokerages and underwriting agencies efficiently fosters consistent growth and diversification, strengthening Steadfast’s position during periods of volatility in the insurance cycle.

Ongoing investment in proprietary technology platforms—such as broker management systems and data analytics—supports cross-selling opportunities and improves the efficiency of the broker network, enhancing profitability over the long run.

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

Balance Sheet Decomposition
Steadfast Group Ltd

Current Assets 2.8B
Cash & Short-Term Investments 430.8m
Receivables 1.1B
Other Current Assets 1.2B
Non-Current Assets 3.6B
Long-Term Investments 176.1m
PP&E 157.5m
Intangibles 3.2B
Other Non-Current Assets 140.3m
Current Liabilities 2B
Accounts Payable 1.4B
Short-Term Debt 39.3m
Other Current Liabilities 599.2m
Non-Current Liabilities 2B
Long-Term Debt 1.5B
Other Non-Current Liabilities 542.5m
Efficiency

Free Cash Flow Analysis
Steadfast Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Steadfast Group Ltd

Revenue
1.8B AUD
Cost of Revenue
-305.7m AUD
Gross Profit
1.5B AUD
Operating Expenses
-1.1B AUD
Operating Income
463m AUD
Other Expenses
-128.1m AUD
Net Income
334.9m AUD
Fundamental Scores

SDF Profitability Score
Profitability Due Diligence

Steadfast Group Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Healthy Operating Margin
Sustainable 3Y Average Operating Margin
55/100
Profitability
Score

Steadfast Group Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

SDF Solvency Score
Solvency Due Diligence

Steadfast Group Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
37/100
Solvency
Score

Steadfast Group Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SDF Price Targets Summary
Steadfast Group Ltd

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

According to Wall Street analysts, the average 1-year price target for SDF is 6.544 AUD with a low forecast of 4.949 AUD and a high forecast of 7.245 AUD.

Lowest
Price Target
4.949 AUD
3% Downside
Average
Price Target
6.544 AUD
29% Upside
Highest
Price Target
7.245 AUD
42% 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 SDF 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 SDF stock?

The intrinsic value of one SDF stock under the Base Case scenario is 5.761 AUD.

Is SDF stock undervalued or overvalued?

Compared to the current market price of 5.085 AUD, Steadfast Group Ltd is Undervalued by 12%.

Back to Top