Mader Group Ltd
ASX:MAD

Watchlist Manager
Mader Group Ltd Logo
Mader Group Ltd
ASX:MAD
Watchlist
Price: 6.12 AUD 2% Market Closed
Market Cap: 1.2B AUD
Have any thoughts about
Mader Group Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one MAD stock under the Base Case scenario is 10.17 AUD. Compared to the current market price of 6.12 AUD, Mader Group Ltd is Undervalued by 40%.

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
10.17 AUD
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.6
P/S
P/S
Price to Sales
1.6
vs History
30
vs Industry
31
Median 3Y
1.7
Median 5Y
1.4
Industry
1.2
Forward
1.4
More Details
24.3
P/E
P/E
Price to Earnings
24.3
vs History
28
vs Industry
17
Median 3Y
25.4
Median 5Y
20.9
Industry
16.5
Forward
22.1
More Details
17.8
P/OCF
P/OCF
Price to OCF
17.8
vs History
34
vs Industry
18
Median 3Y
19.2
Median 5Y
16.7
Industry
9.6
More Details
35.3
P/FCFE
P/FCFE
Price to FCFE
35.3
vs History
52
vs Industry
10
Median 3Y
67.6
Median 5Y
48.3
Industry
16.6
More Details
10.2
P/B
P/B
Price to Book Value
10.2
vs History
11
vs Industry
3
Median 3Y
8.9
Median 5Y
7.2
Industry
1.6
More Details
1.6
EV/S
EV/S
Enterprise Value to Sales
1.6
vs History
30
vs Industry
34
Median 3Y
1.7
Median 5Y
1.4
Industry
1.4
Forward
1.4
More Details
7.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
7.8
vs History
28
vs Industry
26
Median 3Y
8.2
Median 5Y
7.4
Industry
4.3
More Details
17.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
17.5
vs History
33
vs Industry
13
Median 3Y
19.8
Median 5Y
16.8
Industry
8.6
Forward
11.2
More Details
17.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
17.5
vs History
33
vs Industry
18
Median 3Y
19.8
Median 5Y
16.8
Industry
12
Forward
14.6
More Details
18.3
EV/OCF
EV/OCF
Enterprise Value to OCF
18.3
vs History
33
vs Industry
20
Median 3Y
19.7
Median 5Y
17.3
Industry
10.2
More Details
44.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
44.9
vs History
20
vs Industry
10
Median 3Y
38.6
Median 5Y
14.2
Industry
14
More Details
6.6
EV/IC
EV/IC
Enterprise Value to IC
6.6
vs History
9
vs Industry
4
Median 3Y
6
Median 5Y
4.8
Industry
1.1
More Details

Multiples Across Competitors

MAD Competitors Multiples
Mader Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Mader Group Ltd
ASX:MAD
1.2B AUD 1.6 24.3 17.5 17.5
US
Cintas Corp
NASDAQ:CTAS
84.2B USD 7 41.9 28 32.8
US
Copart Inc
NASDAQ:CPRT
58.4B USD 13.4 42.1 30.7 34.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.7B CAD 4.1 50.7 16.1 25.3
AU
Brambles Ltd
ASX:BXB
26.8B AUD 2.6 21.8 15.3 15.3
US
Aurora Innovation Inc
NASDAQ:AUR
13.8B USD 0 -17.4 -15.5 -15.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
650.4B INR 14.8 54.8 41.8 43.4
FR
Spie SA
PAR:SPIE
5B EUR 0.5 22.4 8 13.6
US
IAA Inc
F:3NI
4.9B EUR 2.5 17.7 11.6 14.5
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth P/E to Growth
AU
Mader Group Ltd
ASX:MAD
Average P/E: 33.9
24.3
63%
0.4
US
Cintas Corp
NASDAQ:CTAS
41.9
34%
1.2
US
Copart Inc
NASDAQ:CPRT
42.1
41%
1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
50.7
342%
0.1
AU
Brambles Ltd
ASX:BXB
21.8
36%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -17.4 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
54.8
63%
0.9
FR
Spie SA
PAR:SPIE
22.4
117%
0.2
US
I
IAA Inc
F:3NI
17.7
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
81%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Mader Group Ltd
ASX:MAD
Average EV/EBITDA: 20.3
17.5
111%
0.2
US
Cintas Corp
NASDAQ:CTAS
28
31%
0.9
US
Copart Inc
NASDAQ:CPRT
30.7
45%
0.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
16.1
38%
0.4
AU
Brambles Ltd
ASX:BXB
15.3
114%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -15.5 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
41.8
50%
0.8
FR
Spie SA
PAR:SPIE
8
42%
0.2
US
I
IAA Inc
F:3NI
11.6
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
35%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Mader Group Ltd
ASX:MAD
Average EV/EBIT: 24.2
17.5
62%
0.3
US
Cintas Corp
NASDAQ:CTAS
32.8
33%
1
US
Copart Inc
NASDAQ:CPRT
34.6
46%
0.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
25.3
44%
0.6
AU
Brambles Ltd
ASX:BXB
15.3
27%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -15.1 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
43.4
50%
0.9
FR
Spie SA
PAR:SPIE
13.6
59%
0.2
US
I
IAA Inc
F:3NI
14.5
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
59%
0.4

See Also

Summary
MAD intrinsic value, competitors valuation, and company profile.
DCF Valuation
MAD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MAD stock valuation using valuation multiples.
Wall Street Estimates
MAD price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MAD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 209,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.