
Mcgrath Ltd
ASX:MEA

Intrinsic Value
The intrinsic value of one
MEA
stock under the Base Case scenario is
0.996
AUD.
Compared to the current market price of 0.595 AUD,
Mcgrath Ltd
is
Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Mcgrath Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Mcgrath Ltd
Balance Sheet Decomposition
Mcgrath Ltd
Current Assets | 47.5m |
Cash & Short-Term Investments | 26.3m |
Receivables | 14.6m |
Other Current Assets | 6.6m |
Non-Current Assets | 38.3m |
Long-Term Investments | 16.3m |
PP&E | 14.6m |
Intangibles | 6m |
Other Non-Current Assets | 1.4m |
Free Cash Flow Analysis
Mcgrath Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Mcgrath Ltd
Revenue
|
83.5m
AUD
|
Cost of Revenue
|
-30.5m
AUD
|
Gross Profit
|
53m
AUD
|
Operating Expenses
|
-45.2m
AUD
|
Operating Income
|
7.8m
AUD
|
Other Expenses
|
4.1m
AUD
|
Net Income
|
11.9m
AUD
|
MEA Profitability Score
Profitability Due Diligence
Mcgrath Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Mcgrath Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
MEA Solvency Score
Solvency Due Diligence
Mcgrath Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Score
Mcgrath Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MEA Price Targets Summary
Mcgrath Ltd
Dividends
Current shareholder yield for MEA 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
MEA
stock under the Base Case scenario is
0.996
AUD.
Compared to the current market price of 0.595 AUD,
Mcgrath Ltd
is
Undervalued by 40%.