Intrinsic Value

The intrinsic value of one MDA stock under the Base Case scenario is 25.44 CAD. Compared to the current market price of 24.63 CAD, MDA Ltd is Undervalued by 3%.

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

MDA Intrinsic Value
25.44 CAD
Undervaluation 3%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
MDA Ltd

MDA
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for MDA cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

MDA Ltd
TSX:MDA
CA
Aerospace & Defense
Market Cap
3B CAD
IPO
Apr 7, 2021
CA
Aerospace & Defense
Market Cap
3B CAD
IPO
Apr 7, 2021
Price
CA$false
EPS
CA$false
Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about MDA?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about MDA Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
MDA Ltd

Current Assets 626.5m
Cash & Short-Term Investments 166.7m
Receivables 380m
Other Current Assets 79.8m
Non-Current Assets 2B
PP&E 612m
Intangibles 1B
Other Non-Current Assets 338m
Efficiency

Free Cash Flow Analysis
MDA Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
MDA Ltd

Revenue
1.1B CAD
Cost of Revenue
-798.4m CAD
Gross Profit
281.7m CAD
Operating Expenses
-174.9m CAD
Operating Income
106.8m CAD
Other Expenses
-27.4m CAD
Net Income
79.4m CAD
Fundamental Scores

MDA Profitability Score
Profitability Due Diligence

MDA Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
Exceptional 1-Year Revenue Growth
ROE is Increasing
49/100
Profitability
Score

MDA Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

MDA Solvency Score
Solvency Due Diligence

MDA Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Negative Net Debt
Average Altman Z-Score
47/100
Solvency
Score

MDA Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MDA Price Targets Summary
MDA Ltd

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

According to Wall Street analysts, the average 1-year price target for MDA is 35.64 CAD with a low forecast of 31.82 CAD and a high forecast of 40.95 CAD.

Lowest
Price Target
31.82 CAD
29% Upside
Average
Price Target
35.64 CAD
45% Upside
Highest
Price Target
40.95 CAD
66% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

MDA Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for MDA 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
What is the Intrinsic Value of one MDA stock?

The intrinsic value of one MDA stock under the Base Case scenario is 25.44 CAD.

Is MDA stock undervalued or overvalued?

Compared to the current market price of 24.63 CAD, MDA Ltd is Undervalued by 3%.

Back to Top