Mirvac Group
ASX:MGR

Watchlist Manager
Mirvac Group Logo
Mirvac Group
ASX:MGR
Watchlist
Price: 2.13 AUD 0.95% Market Closed
Market Cap: 8.4B AUD
Have any thoughts about
Mirvac Group?
Write Note
Section:
 

Relative Value

The Relative Value of one MGR stock under the Base Case scenario is 4.35 AUD. Compared to the current market price of 2.13 AUD, Mirvac Group is Undervalued by 51%.

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.

MGR Relative Value
Base Case
4.35 AUD
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.8
P/S
P/S
Price to Sales
2.8
vs History
95
vs Industry
49
Median 3Y
4
Median 5Y
4.4
Industry
3.8
Forward
3.3
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
29
Median 3Y
8.3
Median 5Y
9.8
Industry
16.8
Forward
17.7
More Details
15.5
P/OCF
P/OCF
Price to OCF
15.5
vs History
66
vs Industry
6
Median 3Y
15.7
Median 5Y
16.3
Industry
11.2
More Details
11.2
P/FCFE
P/FCFE
Price to FCFE
11.2
vs History
42
vs Industry
30
Median 3Y
10.4
Median 5Y
10.5
Industry
13.5
More Details
0.9
P/B
P/B
Price to Book Value
0.9
vs History
39
vs Industry
47
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9
More Details
4.1
EV/S
EV/S
Enterprise Value to Sales
4.1
vs History
95
vs Industry
51
Median 3Y
6
Median 5Y
6.3
Industry
6.8
Forward
4.9
More Details
12.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
12.7
vs History
79
vs Industry
37
Median 3Y
14.1
Median 5Y
14.1
Industry
12
More Details
19.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
19.1
vs History
79
vs Industry
17
Median 3Y
23
Median 5Y
21.8
Industry
16.1
Forward
15.2
More Details
19.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
19.1
vs History
79
vs Industry
26
Median 3Y
23
Median 5Y
21.8
Industry
19.1
Forward
16
More Details
22.8
EV/OCF
EV/OCF
Enterprise Value to OCF
22.8
vs History
55
vs Industry
6
Median 3Y
22.4
Median 5Y
22.8
Industry
18.6
More Details
22.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
22.9
vs History
57
vs Industry
8
Median 3Y
22.5
Median 5Y
23
Industry
20.3
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
33
vs Industry
41
Median 3Y
0.8
Median 5Y
0.8
Industry
0.7
More Details

Multiples Across Competitors

MGR Competitors Multiples
Mirvac Group 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
Mirvac Group
ASX:MGR
8.4B AUD 2.8 -10.4 19.1 19.1
ZA
Growthpoint Properties Ltd
JSE:GRT
43.6B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
30.3B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
12B USD 7.6 21.6 14.9 25
JP
KDX Realty Investment Corp
OTC:KDXRF
9.6B USD 26.9 38.2 54.2 68.5
ZA
Attacq Ltd
JSE:ATT
9B Zac 0 0 0 0
AU
Stockland Corporation Ltd
ASX:SGP
12.3B AUD 4.1 40.3 22.3 22.3
FR
Gecina SA
PAR:GFC
6.9B EUR 8.1 -7.6 17.1 17.8
US
STORE Capital Corp
LSE:0LA6
6.8B USD 7.7 21.4 14.6 23.3
ZA
Fairvest Ltd
JSE:FTA
6.8B Zac 0 0 0 0
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
6.6B Zac 0 0 0 0
P/E Multiple
Earnings Growth
AU
Mirvac Group
ASX:MGR
Average P/E: 30.4
Negative Multiple: -10.4 		N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-96%
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
-98%
US
WP Carey Inc
NYSE:WPC
21.6
-22%
JP
KDX Realty Investment Corp
OTC:KDXRF
38.2
128%
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A
AU
Stockland Corporation Ltd
ASX:SGP
40.3
201%
FR
Gecina SA
PAR:GFC
Negative Multiple: -7.6 N/A
US
S
STORE Capital Corp
LSE:0LA6
21.4
31%
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
-38%

See Also

Summary
MGR intrinsic value, competitors valuation, and company profile.
DCF Valuation
MGR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MGR stock valuation using valuation multiples.
Wall Street Estimates
MGR 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
MGR 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 198,300+ 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 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.