First Time Loading...

Mercury NZ Ltd
NZX:MCY

Watchlist Manager
Mercury NZ Ltd Logo
Mercury NZ Ltd
NZX:MCY
Watchlist
Price: 6.4 NZD -0.78% Market Closed
Updated: Apr 27, 2024

Intrinsic Value

Mercury NZ Ltd. engages in the generation and distribution of electricity from hydro, geothermal, and gas. [ Read More ]

The intrinsic value of one MCY stock under the Base Case scenario is 7.75 NZD. Compared to the current market price of 6.4 NZD, Mercury NZ Ltd is Undervalued by 17%.

Key Points:
MCY Intrinsic Value
Base Case
7.75 NZD
Undervaluation 17%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Mercury NZ Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling MCY stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Mercury NZ Ltd

Provide an overview of the primary business activities
of Mercury NZ Ltd.

What unique competitive advantages
does Mercury NZ Ltd hold over its rivals?

What risks and challenges
does Mercury NZ Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Mercury NZ Ltd.

Provide P/S
for Mercury NZ Ltd.

Provide P/E
for Mercury NZ Ltd.

Provide P/OCF
for Mercury NZ Ltd.

Provide P/FCFE
for Mercury NZ Ltd.

Provide P/B
for Mercury NZ Ltd.

Provide EV/S
for Mercury NZ Ltd.

Provide EV/GP
for Mercury NZ Ltd.

Provide EV/EBITDA
for Mercury NZ Ltd.

Provide EV/EBIT
for Mercury NZ Ltd.

Provide EV/OCF
for Mercury NZ Ltd.

Provide EV/FCFF
for Mercury NZ Ltd.

Provide EV/IC
for Mercury NZ Ltd.

Show me price targets
for Mercury NZ Ltd made by professional analysts.

What are the Revenue projections
for Mercury NZ Ltd?

How accurate were the past Revenue estimates
for Mercury NZ Ltd?

What are the Net Income projections
for Mercury NZ Ltd?

How accurate were the past Net Income estimates
for Mercury NZ Ltd?

What are the EPS projections
for Mercury NZ Ltd?

How accurate were the past EPS estimates
for Mercury NZ Ltd?

What are the EBIT projections
for Mercury NZ Ltd?

How accurate were the past EBIT estimates
for Mercury NZ Ltd?

Compare the revenue forecasts
for Mercury NZ Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Mercury NZ Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Mercury NZ Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Mercury NZ Ltd compared to its peers.

Compare the P/E ratios
of Mercury NZ Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Mercury NZ Ltd with its peers.

Analyze the financial leverage
of Mercury NZ Ltd compared to its main competitors.

Show all profitability ratios
for Mercury NZ Ltd.

Provide ROE
for Mercury NZ Ltd.

Provide ROA
for Mercury NZ Ltd.

Provide ROIC
for Mercury NZ Ltd.

Provide ROCE
for Mercury NZ Ltd.

Provide Gross Margin
for Mercury NZ Ltd.

Provide Operating Margin
for Mercury NZ Ltd.

Provide Net Margin
for Mercury NZ Ltd.

Provide FCF Margin
for Mercury NZ Ltd.

Show all solvency ratios
for Mercury NZ Ltd.

Provide D/E Ratio
for Mercury NZ Ltd.

Provide D/A Ratio
for Mercury NZ Ltd.

Provide Interest Coverage Ratio
for Mercury NZ Ltd.

Provide Altman Z-Score Ratio
for Mercury NZ Ltd.

Provide Quick Ratio
for Mercury NZ Ltd.

Provide Current Ratio
for Mercury NZ Ltd.

Provide Cash Ratio
for Mercury NZ Ltd.

What is the historical Revenue growth
over the last 5 years for Mercury NZ Ltd?

What is the historical Net Income growth
over the last 5 years for Mercury NZ Ltd?

What is the current Free Cash Flow
of Mercury NZ Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Mercury NZ Ltd.

Financials

Balance Sheet Decomposition
Mercury NZ Ltd

Current Assets 910m
Cash & Short-Term Investments 53m
Receivables 422m
Other Current Assets 435m
Non-Current Assets 8.7B
Long-Term Investments 70m
PP&E 8B
Intangibles 156m
Other Non-Current Assets 476m
Current Liabilities 1.1B
Accounts Payable 277m
Other Current Liabilities 824m
Non-Current Liabilities 3.7B
Long-Term Debt 1.4B
Other Non-Current Liabilities 2.3B
Efficiency

Earnings Waterfall
Mercury NZ Ltd

Revenue
2.6B NZD
Cost of Revenue
-829m NZD
Gross Profit
1.8B NZD
Operating Expenses
-1.3B NZD
Operating Income
472m NZD
Other Expenses
-191m NZD
Net Income
281m NZD

Free Cash Flow Analysis
Mercury NZ Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

MCY Profitability Score
Profitability Due Diligence

Mercury NZ Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Exceptional 1-Year Revenue Growth
Positive Revenue Growth Forecast
53/100
Profitability
Score

Mercury NZ Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

MCY Solvency Score
Solvency Due Diligence

Mercury NZ 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
Average Altman Z-Score
37/100
Solvency
Score

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

Wall St
Price Targets

MCY Price Targets Summary
Mercury NZ Ltd

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

According to Wall Street analysts, the average 1-year price target for MCY is 6.77 NZD with a low forecast of 5.25 NZD and a high forecast of 8.01 NZD.

Lowest
Price Target
5.25 NZD
18% Downside
Average
Price Target
6.77 NZD
6% Upside
Highest
Price Target
8.01 NZD
25% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

MCY Price
Mercury NZ Ltd

1M 1M
-5%
6M 6M
+11%
1Y 1Y
+2%
3Y 3Y
-4%
5Y 5Y
+92%
10Y 10Y
+284%
Annual Price Range
6.4
52w Low
5.675
52w High
7.15
Price Metrics
Average Annual Return 16.02%
Standard Deviation of Annual Returns 25.29%
Max Drawdown -11%
Shares Statistics
Market Capitalization 8.9B NZD
Shares Outstanding 1 391 229 952
Percentage of Shares Shorted
N/A

MCY Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Mercury NZ Ltd Logo
Mercury NZ Ltd

Country

New Zealand

Industry

Utilities

Market Cap

8.9B NZD

Dividend Yield

3.47%

Description

Mercury NZ Ltd. engages in the generation and distribution of electricity from hydro, geothermal, and gas. The firm is an electricity retailor and generator, which is engaged in providing energy services to homes, businesses and industrial customers throughout New Zealand. The firm's segments include Energy Markets and Other Segments. The Energy Markets segment encompasses activities associated with the production, sale and trading of energy and related services and products, and generation development activities. The Other Segments includes metering and international geothermal development and operations. The firm sells electricity, through multiple retail brands, including GLOBUG, Tiny Mighty and Bosco. Its generation consists of two fuel sources: hydro and geothermal. The company operates approximately nine hydro plants along the Waikato River. The firm supplies metering infrastructure and services to the utility sector across New Zealand.

Contact

AUCKLAND
33 Broadway, Newmarket
+64093088200.0
https://www.mercury.co.nz/

IPO

2013-05-10

Employees

752

Officers

Chief Executive Officer
Mr. Vincent John James Hawksworth C.ENG, MBA, MIMinE
Chief Financial Officer
Mr. William Meek BCom (Hons)
Executive General Manager of People Experience & Technology
Ms. Fiona Smith
Head of Business Performance & Investor Relations
Paul Ruedige
Company Secretary & General Counsel
Mr. Howard Thomas
Head of Communications
Ms. Shannon Goldstone
Show More
Executive General Manager of Sustainability
Ms. Lucie Drummond
Head of Integration
Nick Pudney
General Manager of Generation
Mr. Stewart Allan Hamilton
Show Less

See Also

Discover More
What is the Intrinsic Value of one MCY stock?

The intrinsic value of one MCY stock under the Base Case scenario is 7.75 NZD.

Is MCY stock undervalued or overvalued?

Compared to the current market price of 6.4 NZD, Mercury NZ Ltd is Undervalued by 17%.