Mader Group Ltd
ASX:MAD

Watchlist Manager
Mader Group Ltd Logo
Mader Group Ltd
ASX:MAD
Watchlist
Price: 6.7 AUD -1.33% Market Closed
Market Cap: 1.3B AUD
Have any thoughts about
Mader Group Ltd?
Write Note

Relative Value

The Relative Value of one MAD stock under the Base Case scenario is 9.92 AUD. Compared to the current market price of 6.7 AUD, Mader Group Ltd is Undervalued by 32%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MAD Relative Value
Base Case
9.92 AUD
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
31
Median 3Y
1.7
Median 5Y
1.4
Industry
1.2
Forward
1.5
vs History
28
vs Industry
17
Median 3Y
25.5
Median 5Y
20.8
Industry
16.8
Forward
24.2
vs History
34
vs Industry
18
Median 3Y
19.2
Median 5Y
16.6
Industry
9.7
vs History
52
vs Industry
10
Median 3Y
67.6
Median 5Y
48.3
Industry
16.6
vs History
11
vs Industry
3
Median 3Y
8.8
Median 5Y
7.1
Industry
1.6
vs History
30
vs Industry
34
Median 3Y
1.7
Median 5Y
1.4
Industry
1.4
Forward
1.5
vs History
28
vs Industry
26
Median 3Y
8.2
Median 5Y
7.4
Industry
4.4
vs History
33
vs Industry
13
Median 3Y
19.8
Median 5Y
16.8
Industry
8.4
Forward
12.2
vs History
33
vs Industry
18
Median 3Y
19.8
Median 5Y
16.8
Industry
12
Forward
15.8
vs History
33
vs Industry
20
Median 3Y
19.8
Median 5Y
17.3
Industry
10.3
vs History
20
vs Industry
10
Median 3Y
38.6
Median 5Y
14.2
Industry
13.6
vs History
9
vs Industry
4
Median 3Y
5.9
Median 5Y
4.8
Industry
1.1

Multiples Across Competitors

MAD Competitors Multiples
Mader Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Mader Group Ltd
ASX:MAD
1.3B AUD 1.7 26.6 19.1 19.1
US
Cintas Corp
NASDAQ:CTAS
87.5B USD 7.2 43.4 29 34
US
Copart Inc
NASDAQ:CPRT
55.2B USD 13 40.5 29.4 32.9
AU
Brambles Ltd
ASX:BXB
26.6B AUD 2.6 22 15.4 15.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
23.9B CAD 4.1 50 16 25
US
Aurora Innovation Inc
NASDAQ:AUR
9.2B USD 0 -11.5 -9.8 -9.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
639.7B INR 14.6 53.9 41 42.7
FR
Spie SA
PAR:SPIE
5.3B EUR 0.6 24 8.5 14.4
FR
Elis SA
PAR:ELIS
4.9B EUR 1.1 20.3 5.5 15.4
US
IAA Inc
F:3NI
4.9B EUR 2.5 17.7 11.6 14.6

See Also

Discover More
Back to Top