
MyState Ltd
ASX:MYS

Intrinsic Value
The intrinsic value of one
MYS
stock under the Base Case scenario is
6.29
AUD.
Compared to the current market price of 3.89 AUD,
MyState Ltd
is
Undervalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
MyState Ltd
Fundamental Analysis

MyState’s reliance on the Tasmanian market and limited national presence may constrain loan growth, exposing the bank to aggressive competition from larger, well-capitalized rivals targeting the region’s mortgage borrowers.
MyState has developed a thriving digital banking platform, allowing it to efficiently serve customers nationwide and grow deposits beyond Tasmania without incurring heavy brick-and-mortar costs.

Balance Sheet Decomposition
MyState Ltd
Net Loans | 8.1B |
Investments | 942.7m |
PP&E | 6.2m |
Intangibles | 75.8m |
Other Assets | 189.1m |
Wall St
Price Targets
MYS Price Targets Summary
MyState Ltd
According to Wall Street analysts, the average 1-year price target for
MYS
is 4.83 AUD
with a low forecast of 4.79 AUD and a high forecast of 4.98 AUD.
Dividends
Current shareholder yield for MYS 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
MYS
stock under the Base Case scenario is
6.29
AUD.
Compared to the current market price of 3.89 AUD,
MyState Ltd
is
Undervalued by 38%.