Mcgrath Ltd
ASX:MEA

Watchlist Manager
Mcgrath Ltd Logo
Mcgrath Ltd
ASX:MEA
Watchlist
Price: 0.595 AUD Market Closed
Market Cap: 94.7m AUD
Have any thoughts about
Mcgrath Ltd?
Write Note

Relative Value

The Relative Value of one MEA stock under the Base Case scenario is 0.866 AUD. Compared to the current market price of 0.595 AUD, Mcgrath Ltd is Undervalued by 31%.

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.

MEA Relative Value
Base Case
0.866 AUD
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
71
Median 3Y
0.7
Median 5Y
0.6
Industry
3.6
vs History
33
vs Industry
44
Median 3Y
7.9
Median 5Y
7.8
Industry
16.9
vs History
17
vs Industry
39
Median 3Y
8
Median 5Y
6.6
Industry
11
vs History
0
vs Industry
8
Median 3Y
33.7
Median 5Y
3.9
Industry
13.4
vs History
9
vs Industry
17
Median 3Y
1.2
Median 5Y
1.4
Industry
0.8
vs History
0
vs Industry
80
Median 3Y
0.5
Median 5Y
0.5
Industry
6.6
vs History
1
vs Industry
85
Median 3Y
0.7
Median 5Y
0.8
Industry
11.9
vs History
17
vs Industry
55
Median 3Y
5.9
Median 5Y
5.9
Industry
15.8
vs History
17
vs Industry
55
Median 3Y
5.9
Median 5Y
5.9
Industry
19
vs History
19
vs Industry
55
Median 3Y
5.7
Median 5Y
4.8
Industry
18.5
vs History
9
vs Industry
40
Median 3Y
8.3
Median 5Y
3.5
Industry
20.2
vs History
6
vs Industry
10
Median 3Y
1
Median 5Y
1.1
Industry
0.7

Multiples Across Competitors

MEA Competitors Multiples
Mcgrath 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
Mcgrath Ltd
ASX:MEA
94.7m AUD 1.1 8 10 10
US
CBRE Group Inc
NYSE:CBRE
39.7B USD 1.2 41.4 21 30.4
CN
Ke Holdings Inc
HKEX:2423
150.3B HKD 1.7 34 33.1 33.1
US
Zillow Group Inc
NASDAQ:ZG
15.9B USD 7.4 -119.9 847.8 -67.4
US
Jones Lang LaSalle Inc
NYSE:JLL
11.8B USD 0.5 24.6 14.5 19
CA
FirstService Corp
TSX:FSV
11.6B CAD 1.6 74.5 20 30
CA
Colliers International Group Inc
TSX:CIGI
9.7B CAD 1.5 47.7 14.5 22.7
US
Compass Inc
NYSE:COMP
2.8B USD 0.5 -14.4 -25.7 -14.1
UK
Cushman & Wakefield PLC
NYSE:CWK
2.8B USD 0.3 31.7 11 15.4
US
Newmark Group Inc
NASDAQ:NMRK
2.1B USD 0.8 39.8 11.4 24.5
HK
China Overseas Property Holdings Ltd
HKEX:2669
15.6B HKD 1.1 10.8 5.6 5.6
P/E Multiple
Earnings Growth PEG
AU
Mcgrath Ltd
ASX:MEA
Average P/E: 34.7
8
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
41.4
31%
1.3
CN
K
Ke Holdings Inc
HKEX:2423
34
-14%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -119.9 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
24.6
61%
0.4
CA
FirstService Corp
TSX:FSV
74.5
41%
1.8
CA
Colliers International Group Inc
TSX:CIGI
47.7
83%
0.6
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -14.4 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
31.7
N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
39.8
86%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
10.8
17%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Mcgrath Ltd
ASX:MEA
Average EV/EBITDA: 98.9
10
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
21
28%
0.7
CN
K
Ke Holdings Inc
HKEX:2423
33.1
28%
1.2
US
Zillow Group Inc
NASDAQ:ZG
847.8
N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
14.5
19%
0.8
CA
FirstService Corp
TSX:FSV
20
15%
1.3
CA
Colliers International Group Inc
TSX:CIGI
14.5
16%
0.9
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -25.7 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
11
25%
0.4
US
Newmark Group Inc
NASDAQ:NMRK
11.4
30%
0.4
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.6
16%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Mcgrath Ltd
ASX:MEA
Average EV/EBIT: 21.2
10
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
30.4
37%
0.8
CN
K
Ke Holdings Inc
HKEX:2423
33.1
26%
1.3
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -67.4 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
19
21%
0.9
CA
FirstService Corp
TSX:FSV
30
13%
2.3
CA
Colliers International Group Inc
TSX:CIGI
22.7
20%
1.1
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -14.1 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
15.4
34%
0.5
US
Newmark Group Inc
NASDAQ:NMRK
24.5
47%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.6
17%
0.3