
Goodman Group
ASX:GMG

Intrinsic Value
The intrinsic value of one
GMG
stock under the Base Case scenario is
hidden
AUD.
Compared to the current market price of 30.12 AUD,
Goodman Group
is
hidden
.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Goodman Group
Fundamental Analysis

Goodman’s heavy concentration on prime industrial properties could make it vulnerable if e-commerce tenants slow their expansions or seek rent concessions during a downturn, potentially reducing occupancy and leasing income.
Goodman’s strategic focus on high-growth logistics hubs positions it to benefit from sustained e-commerce expansion and the continued shift towards just-in-time delivery models, supporting robust occupancy rates.

Revenue & Expenses Breakdown
Goodman Group
Balance Sheet Decomposition
Goodman Group
Current Assets | 4.5B |
Cash & Short-Term Investments | 1.5B |
Receivables | 781.2m |
Other Current Assets | 2.2B |
Non-Current Assets | 22.9B |
Long-Term Investments | 19.3B |
PP&E | 71.9m |
Intangibles | 870.2m |
Other Non-Current Assets | 2.7B |
Free Cash Flow Analysis
Goodman Group
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Goodman Group
Revenue
|
2.3B
AUD
|
Cost of Revenue
|
-923.2m
AUD
|
Gross Profit
|
1.3B
AUD
|
Operating Expenses
|
-874.3m
AUD
|
Operating Income
|
455.3m
AUD
|
Other Expenses
|
465.7m
AUD
|
Net Income
|
921m
AUD
|
GMG Profitability Score
Profitability Due Diligence
Goodman Group's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Score
Goodman Group's profitability score is hidden . The higher the profitability score, the more profitable the company is.
GMG Solvency Score
Solvency Due Diligence
Goodman Group's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Score
Goodman Group's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GMG Price Targets Summary
Goodman Group
According to Wall Street analysts, the average 1-year price target for
GMG
is 39.07 AUD
with a low forecast of 33.84 AUD and a high forecast of 42.86 AUD.
Dividends
Current shareholder yield for GMG is
hidden
.
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
GMG
stock under the Base Case scenario is
hidden
AUD.
Compared to the current market price of 30.12 AUD,
Goodman Group
is
hidden
.