Megaport Ltd
ASX:MP1

Watchlist Manager
Megaport Ltd Logo
Megaport Ltd
ASX:MP1
Watchlist
Price: 6.78 AUD -0.88% Market Closed
Market Cap: 1.1B AUD
Have any thoughts about
Megaport Ltd?
Write Note

Intrinsic Value

The intrinsic value of one MP1 stock under the Base Case scenario is 7.85 AUD. Compared to the current market price of 6.78 AUD, Megaport Ltd is Undervalued by 14%.

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

MP1 Intrinsic Value
7.85 AUD
Undervaluation 14%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Megaport Ltd

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 MP1 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 MP1?
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 Megaport Ltd

Provide an overview of the primary business activities
of Megaport Ltd.

What unique competitive advantages
does Megaport Ltd hold over its rivals?

What risks and challenges
does Megaport Ltd face in the near future?

Has there been any significant insider trading activity
in Megaport Ltd recently?

Summarize the latest earnings call
of Megaport Ltd.

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

Show all valuation multiples
for Megaport Ltd.

Provide P/S
for Megaport Ltd.

Provide P/E
for Megaport Ltd.

Provide P/OCF
for Megaport Ltd.

Provide P/FCFE
for Megaport Ltd.

Provide P/B
for Megaport Ltd.

Provide EV/S
for Megaport Ltd.

Provide EV/GP
for Megaport Ltd.

Provide EV/EBITDA
for Megaport Ltd.

Provide EV/EBIT
for Megaport Ltd.

Provide EV/OCF
for Megaport Ltd.

Provide EV/FCFF
for Megaport Ltd.

Provide EV/IC
for Megaport Ltd.

Show me price targets
for Megaport Ltd made by professional analysts.

What are the Revenue projections
for Megaport Ltd?

How accurate were the past Revenue estimates
for Megaport Ltd?

What are the Net Income projections
for Megaport Ltd?

How accurate were the past Net Income estimates
for Megaport Ltd?

What are the EPS projections
for Megaport Ltd?

How accurate were the past EPS estimates
for Megaport Ltd?

What are the EBIT projections
for Megaport Ltd?

How accurate were the past EBIT estimates
for Megaport Ltd?

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

Compare the intrinsic valuations
of Megaport Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Megaport Ltd against its competitors.

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

Compare the P/E ratios
of Megaport Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Megaport Ltd with its peers.

Analyze the financial leverage
of Megaport Ltd compared to its main competitors.

Show all profitability ratios
for Megaport Ltd.

Provide ROE
for Megaport Ltd.

Provide ROA
for Megaport Ltd.

Provide ROIC
for Megaport Ltd.

Provide ROCE
for Megaport Ltd.

Provide Gross Margin
for Megaport Ltd.

Provide Operating Margin
for Megaport Ltd.

Provide Net Margin
for Megaport Ltd.

Provide FCF Margin
for Megaport Ltd.

Show all solvency ratios
for Megaport Ltd.

Provide D/E Ratio
for Megaport Ltd.

Provide D/A Ratio
for Megaport Ltd.

Provide Interest Coverage Ratio
for Megaport Ltd.

Provide Altman Z-Score Ratio
for Megaport Ltd.

Provide Quick Ratio
for Megaport Ltd.

Provide Current Ratio
for Megaport Ltd.

Provide Cash Ratio
for Megaport Ltd.

What is the historical Revenue growth
over the last 5 years for Megaport Ltd?

What is the historical Net Income growth
over the last 5 years for Megaport Ltd?

What is the current Free Cash Flow
of Megaport Ltd?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Megaport Ltd

Current Assets 105.1m
Cash & Short-Term Investments 72.4m
Receivables 26.6m
Other Current Assets 6.1m
Non-Current Assets 109.6m
PP&E 43.3m
Intangibles 48.7m
Other Non-Current Assets 17.6m
Current Liabilities 45.7m
Accounts Payable 786k
Accrued Liabilities 23.5m
Other Current Liabilities 21.5m
Non-Current Liabilities 14.9m
Long-Term Debt 6.1m
Other Non-Current Liabilities 8.8m
Efficiency

Earnings Waterfall
Megaport Ltd

Revenue
195.3m USD
Cost of Revenue
-58.5m USD
Gross Profit
136.8m USD
Operating Expenses
-131.2m USD
Operating Income
5.6m USD
Other Expenses
4m USD
Net Income
9.6m USD

Free Cash Flow Analysis
Megaport Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Megaport reported significant Q2 growth with revenue reaching $48.6 million, a 31% year-on-year increase, and a substantial raise in EBITDA to $15.1 million, reflecting a 529% surge. Total cash flow advanced by $19.2 million, while operating cash flow climbed $15 million from the previous year. Cash reserves grew to $62.5 million, a $7.3 million quarterly hike. The company weathered a foreign exchange headwind, yet achieved a $7.6 million quarterly net increase in annual recurring revenue (ARR), now totaling $192 million. Additionally, key performance indicators like total services and Megaport Cloud Routers saw considerable gains, up 39% and 32% respectively. Despite higher investments in go-to-market initiatives, gross margins remained steady at 70%, and closing net cash rose 18% quarter-on-quarter to $45.8 million.

What is Earnings Call?
Fundamental Scores

MP1 Profitability Score
Profitability Due Diligence

Megaport Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
ROE is Increasing
ROIC is Increasing
40/100
Profitability
Score

Megaport Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

MP1 Solvency Score
Solvency Due Diligence

Megaport Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
82/100
Solvency
Score

Megaport Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MP1 Price Targets Summary
Megaport Ltd

Wall Street analysts forecast MP1 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MP1 is 12.23 AUD with a low forecast of 8.08 AUD and a high forecast of 16.85 AUD.

Lowest
Price Target
8.08 AUD
19% Upside
Average
Price Target
12.23 AUD
80% Upside
Highest
Price Target
16.85 AUD
149% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for MP1?

Click here to dive deeper.

Dividends

Megaport Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for MP1 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
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

MP1 Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Megaport Ltd Logo
Megaport Ltd

Country

Australia

Industry

Technology

Market Cap

1.1B AUD

Dividend Yield

0%

Description

Megaport Ltd. engages in the provision of software-defined networking based elastic interconnection services. The company is headquartered in Fortitude Valley, Queensland. The company went IPO on 2015-12-17. The company’s global Software Defined Network (SDN) helps businesses connect their network to services via an easy-to-use portal or its open application programming interface (API). The company operates through three segments: Asia-Pacific, North America and Europe. Asia-Pacific segment, including Australia, New Zealand, Hong Kong, Singapore and Japan. There are approximately 105 installed data centers operate across Asia-Pacific. North America segment includes approximately 198 installed data centers across the United States of America and Canada. Europe segment includes Megaport (Bulgaria) EAD (formerly OMNIX Group AD) and Megaport (Deutschland) GmbH (formerly Peering GmbH) respectively. There are approximately 102 installed data centers across Europe. The Company’s services include Megaport Virtual Edge, Megaport Cloud Router, Data Centre Interconnect, IX Peering and Megaport Marketplace.

Contact

QUEENSLAND
Fortitude Valley
L 4 825 Ann St
+61730887400.0
www.megaport.com

IPO

2015-12-17

Employees

-

Officers

CEO & Executive Director
Mr. Michael Reid
Chief Financial Officer
Ms. Leticia Dorman
Chief Operating Officer
Mr. Darren Wilson
Chief Technology Officer
Mr. Cameron Daniel
Chief Legal Officer
Ms. Jemima Harris
Chief Marketing Officer
Mr. Henry Wagner
Show More
Executive Vice President of Terraforming Americas
Ms. Brynn Maddux
Principal Engineer
Mr. Brent Van Dussen
Executive VP, BD & Global Channel
Mr. Matt Simpson
Interim Chief Commercial Officer
Mr. Joshua Munro
Show Less

See Also

Discover More
What is the Intrinsic Value of one MP1 stock?

The intrinsic value of one MP1 stock under the Base Case scenario is 7.85 AUD.

Is MP1 stock undervalued or overvalued?

Compared to the current market price of 6.78 AUD, Megaport Ltd is Undervalued by 14%.

Back to Top