
Mader Group Ltd
ASX:MAD

Intrinsic Value
The intrinsic value of one
MAD
stock under the Base Case scenario is
6.83
AUD.
Compared to the current market price of 5.94 AUD,
Mader Group Ltd
is
Undervalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Mader Group Ltd
Fundamental Analysis

Mader’s heavy reliance on the mining sector could be problematic if commodity cycles turn, potentially leading to a rapid drop in demand for its specialized maintenance services.
Ongoing global demand for commodities and infrastructure development supports steady utilization of Mader’s mechanical maintenance services, insulating revenue from short-term fluctuations.

Revenue & Expenses Breakdown
Mader Group Ltd
Balance Sheet Decomposition
Mader Group Ltd
Current Assets | 192.4m |
Cash & Short-Term Investments | 21.8m |
Receivables | 159.6m |
Other Current Assets | 11m |
Non-Current Assets | 147.4m |
Long-Term Investments | 110k |
PP&E | 135.3m |
Other Non-Current Assets | 12m |
Free Cash Flow Analysis
Mader Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Mader Group Ltd
Revenue
|
811.5m
AUD
|
Cost of Revenue
|
-656.4m
AUD
|
Gross Profit
|
155.1m
AUD
|
Operating Expenses
|
-81.3m
AUD
|
Operating Income
|
73.9m
AUD
|
Other Expenses
|
-21.7m
AUD
|
Net Income
|
52.2m
AUD
|
MAD Profitability Score
Profitability Due Diligence
Mader Group Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Score
Mader Group Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
MAD Solvency Score
Solvency Due Diligence
Mader Group Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Score
Mader Group Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MAD Price Targets Summary
Mader Group Ltd
According to Wall Street analysts, the average 1-year price target for
MAD
is 6.62 AUD
with a low forecast of 6.21 AUD and a high forecast of 7.17 AUD.
Dividends
Current shareholder yield for MAD 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?
The intrinsic value of one
MAD
stock under the Base Case scenario is
6.83
AUD.
Compared to the current market price of 5.94 AUD,
Mader Group Ltd
is
Undervalued by 13%.