Mcmillan Shakespeare Ltd
ASX:MMS
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (10.4), the stock would be worth AU$17.31 (10% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 9.5 | AU$15.73 |
0%
|
| 3-Year Average | 10.4 | AU$17.31 |
+10%
|
| 5-Year Average | 9.8 | AU$16.27 |
+3%
|
| Industry Average | 16.3 | AU$27 |
+72%
|
| Country Average | 16.5 | AU$27.42 |
+74%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
AU$1.8B
|
/ |
Jan 2026
AU$184.1m
|
= |
|
|
AU$1.8B
|
/ |
Jun 2026
AU$176.5m
|
= |
|
|
AU$1.8B
|
/ |
Jun 2027
AU$185.5m
|
= |
|
|
AU$1.8B
|
/ |
Jun 2028
AU$192.6m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
Mcmillan Shakespeare Ltd
ASX:MMS
|
1.1B AUD | 9.5 | 11 | |
| JP |
|
Recruit Holdings Co Ltd
TSE:6098
|
10.6T JPY | 15.4 | 25.5 | |
| NL |
R
|
Randstad NV
AEX:RAND
|
4.3B EUR | 6.2 | 14.6 | |
| CN |
5
|
51job Inc
F:IWQ
|
3.9B EUR | 39.1 | 49 | |
| CH |
A
|
Adecco Group AG
SIX:ADEN
|
3.3B CHF | 7.3 | 12.4 | |
| US |
R
|
Robert Half Inc
SWB:RHJ
|
3.5B EUR | 28.4 | 30.9 | |
| PL |
B
|
Benefit Systems SA
WSE:BFT
|
12.7B PLN | 11.7 | 22.7 | |
| JP |
P
|
Persol Holdings Co Ltd
TSE:2181
|
537.6B JPY | 5 | 13.7 | |
| US |
|
Korn Ferry
NYSE:KFY
|
3.4B USD | 5.8 | 12.8 | |
| JP |
|
TechnoPro Holdings Inc
TSE:6028
|
502.9B JPY | 17 | 30.7 | |
| US |
|
Robert Half International Inc
NYSE:RHI
|
2.8B USD | 17.4 | 20.4 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 16.5 |
| 70th Percentile | 24.5 |
| Max | 6 797.5 |
Other Multiples
Mcmillan Shakespeare Ltd
Glance View
McMillan Shakespeare Ltd. engages in providing salary packaging, vehicle leasing and administration services. The company is headquartered in Melbourne, Victoria and currently employs 1,286 full-time employees. The company went IPO on 2004-03-15. The firm's segments include Group Remuneration Services, Asset Management and Retail Financial Services. Group Remuneration Services segment provides administrative services for salary packaging and facilitates the settlement of motor vehicle novated leases for customers, excluding financing ancillary services associated with motor vehicle novated lease products. Asset Management segment offers financing and ancillary management services associated with motor vehicles, commercial vehicles and equipment. Retail Financial Services segment provides retail brokerage services, aggregation of finance originations and extended warranty cover. The firm operates in Australia, United Kingdom and New Zealand.
