Mirvac Group
ASX:MGR

Watchlist Manager
Mirvac Group Logo
Mirvac Group
ASX:MGR
Watchlist
Price: 2.11 AUD -1.4% Market Closed
Market Cap: 8.3B AUD
Have any thoughts about
Mirvac Group?
Write Note

Intrinsic Value

The intrinsic value of one MGR stock under the Base Case scenario is 3.22 AUD. Compared to the current market price of 2.11 AUD, Mirvac Group is Undervalued by 35%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

MGR Intrinsic Value
3.22 AUD
Undervaluation 35%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Mirvac Group

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for MGR cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about MGR?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Mirvac Group

Provide an overview of the primary business activities
of Mirvac Group.

What unique competitive advantages
does Mirvac Group hold over its rivals?

What risks and challenges
does Mirvac Group face in the near future?

Summarize the latest earnings call
of Mirvac Group.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Mirvac Group.

Provide P/S
for Mirvac Group.

Provide P/E
for Mirvac Group.

Provide P/OCF
for Mirvac Group.

Provide P/FCFE
for Mirvac Group.

Provide P/B
for Mirvac Group.

Provide EV/S
for Mirvac Group.

Provide EV/GP
for Mirvac Group.

Provide EV/EBITDA
for Mirvac Group.

Provide EV/EBIT
for Mirvac Group.

Provide EV/OCF
for Mirvac Group.

Provide EV/FCFF
for Mirvac Group.

Provide EV/IC
for Mirvac Group.

Show me price targets
for Mirvac Group made by professional analysts.

What are the Revenue projections
for Mirvac Group?

How accurate were the past Revenue estimates
for Mirvac Group?

What are the Net Income projections
for Mirvac Group?

How accurate were the past Net Income estimates
for Mirvac Group?

What are the EPS projections
for Mirvac Group?

How accurate were the past EPS estimates
for Mirvac Group?

What are the EBIT projections
for Mirvac Group?

How accurate were the past EBIT estimates
for Mirvac Group?

Compare the revenue forecasts
for Mirvac Group with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Mirvac Group and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Mirvac Group against its competitors.

Analyze the profit margins
(gross, operating, and net) of Mirvac Group compared to its peers.

Compare the P/E ratios
of Mirvac Group against its peers.

Discuss the investment returns and shareholder value creation
comparing Mirvac Group with its peers.

Analyze the financial leverage
of Mirvac Group compared to its main competitors.

Show all profitability ratios
for Mirvac Group.

Provide ROE
for Mirvac Group.

Provide ROA
for Mirvac Group.

Provide ROIC
for Mirvac Group.

Provide ROCE
for Mirvac Group.

Provide Gross Margin
for Mirvac Group.

Provide Operating Margin
for Mirvac Group.

Provide Net Margin
for Mirvac Group.

Provide FCF Margin
for Mirvac Group.

Show all solvency ratios
for Mirvac Group.

Provide D/E Ratio
for Mirvac Group.

Provide D/A Ratio
for Mirvac Group.

Provide Interest Coverage Ratio
for Mirvac Group.

Provide Altman Z-Score Ratio
for Mirvac Group.

Provide Quick Ratio
for Mirvac Group.

Provide Current Ratio
for Mirvac Group.

Provide Cash Ratio
for Mirvac Group.

What is the historical Revenue growth
over the last 5 years for Mirvac Group?

What is the historical Net Income growth
over the last 5 years for Mirvac Group?

What is the current Free Cash Flow
of Mirvac Group?

Discuss the annual earnings per share (EPS)
trend over the past five years for Mirvac Group.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Mirvac Group

Current Assets 2.5B
Cash & Short-Term Investments 335m
Receivables 437m
Other Current Assets 1.8B
Non-Current Assets 13B
Long-Term Investments 11.3B
PP&E 23m
Intangibles 75m
Other Non-Current Assets 1.6B
Current Liabilities 1.7B
Accounts Payable 1.1B
Other Current Liabilities 535m
Non-Current Liabilities 4.5B
Long-Term Debt 4.3B
Other Non-Current Liabilities 231m
Efficiency

Earnings Waterfall
Mirvac Group

Revenue
3B AUD
Cost of Revenue
-2.1B AUD
Gross Profit
976m AUD
Operating Expenses
-329m AUD
Operating Income
647m AUD
Other Expenses
-1.5B AUD
Net Income
-805m AUD

Free Cash Flow Analysis
Mirvac Group

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

MGR Profitability Score
Profitability Due Diligence

Mirvac Group's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Exceptional 1-Year Revenue Growth
Positive Operating Income
53/100
Profitability
Score

Mirvac Group's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

MGR Solvency Score
Solvency Due Diligence

Mirvac Group's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
36/100
Solvency
Score

Mirvac Group's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MGR Price Targets Summary
Mirvac Group

Wall Street analysts forecast MGR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MGR is 2.25 AUD with a low forecast of 2.06 AUD and a high forecast of 2.57 AUD.

Lowest
Price Target
2.06 AUD
2% Downside
Average
Price Target
2.25 AUD
7% Upside
Highest
Price Target
2.57 AUD
22% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for MGR?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for MGR 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Mirvac Group Logo
Mirvac Group

Country

Australia

Industry

Real Estate

Market Cap

8.3B AUD

Dividend Yield

4.98%

Description

Mirvac Group engages in real estate investment, development, third party capital management and property asset management. The company is headquartered in Sydney, New South Wales and currently employs 1,416 full-time employees. The firm is engaged in creating homes, workplace and shopping centers in urban area. The company operates through three segments: Integrated Investment Portfolio, Commercial & Mixed Use, and Residential. The Integrated Investment Portfolio segment manages the property portfolio, including office, industrial and retail. This segment also manages joint ventures and associates, properties and funds for capital partners. The Commercial & Mixed Use segment designs, develops and constructs office buildings, industrial warehouses, retail precincts. Its Residential segment is engaged in designing, developing, marketing and selling residential properties to external customers. These include masterplanned communities and apartments, in core metropolitan markets.

Contact

NEW SOUTH WALES
Sydney
L 28 200 George St
+61290808000.0
www.mirvac.com

IPO

1999-06-18

Employees

1 416

Officers

MD, Group CEO & Director
Mr. Campbell John Hanan BEC, EMBA
Chief Financial Officer
Ms. Courtenay Smith
Chief Executive Officer of Investments
Mr. Richard Seddon
Chief Executive Officer of Development ? Residential, Commercial & Mixed Use
Mr. Stuart Penklis
Chief Executive Officer of Funds Management
Mr. Scott Mosely
General Manager of Investor Relations
Mr. Gavin Peacock C.F.A.
Show More
General Manager of Communications
Kate Lander
Chief Culture & Capability Officer
Mr. Chris Akayan
Chief Digital Officer
Mr. William Payne B.Sc.
Chief Stakeholder Relations & Customer Officer
Ms. Amy Menere
Show Less

See Also

Discover More
What is the Intrinsic Value of one MGR stock?

The intrinsic value of one MGR stock under the Base Case scenario is 3.22 AUD.

Is MGR stock undervalued or overvalued?

Compared to the current market price of 2.11 AUD, Mirvac Group is Undervalued by 35%.

Back to Top