Monadelphous Group Ltd
ASX:MND
Intrinsic Value
The intrinsic value of one MND stock under the Base Case scenario is 17.1 AUD. Compared to the current market price of 15.22 AUD, Monadelphous Group Ltd is Undervalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Monadelphous Group Ltd
Fundamental Analysis
Monadelphous remains heavily exposed to fluctuations in commodity cycles; if demand for new mining or energy projects weakens, the slowdown in capital expenditure could significantly shrink its project pipeline.
With Australian miners resuming expansion plans and large energy operators initiating fresh investment cycles, Monadelphous stands to capture new business due to its strong reputation and track record in delivering complex projects on time and within budget.

Revenue & Expenses Breakdown
Monadelphous Group Ltd
Balance Sheet Decomposition
Monadelphous Group Ltd
Current Assets | 573m |
Cash & Short-Term Investments | 272.5m |
Receivables | 298.9m |
Other Current Assets | 1.6m |
Non-Current Assets | 303.8m |
Long-Term Investments | 12.9m |
PP&E | 222.7m |
Intangibles | 17.8m |
Other Non-Current Assets | 50.4m |
Free Cash Flow Analysis
Monadelphous Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Monadelphous Group Ltd
Revenue
|
2B
AUD
|
Cost of Revenue
|
-1.9B
AUD
|
Gross Profit
|
158.3m
AUD
|
Operating Expenses
|
-57m
AUD
|
Operating Income
|
101.3m
AUD
|
Other Expenses
|
-26.6m
AUD
|
Net Income
|
74.6m
AUD
|
MND Profitability Score
Profitability Due Diligence
Monadelphous Group Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Monadelphous Group Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
MND Solvency Score
Solvency Due Diligence
Monadelphous Group Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Score
Monadelphous Group Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MND Price Targets Summary
Monadelphous Group Ltd
According to Wall Street analysts, the average 1-year price target for MND is 16.6 AUD with a low forecast of 15.38 AUD and a high forecast of 18.38 AUD.
Dividends
Current shareholder yield for MND 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 MND stock under the Base Case scenario is 17.1 AUD.
Compared to the current market price of 15.22 AUD, Monadelphous Group Ltd is Undervalued by 11%.