Expansion Into Energy And Transport Logistics Will Diversify Future Revenue Streams

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

06 Feb 25

Updated

02 Dec 25

Views

99

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

26.2%

7D

2.7%

Loading

1Y

26.2%

7D

2.7%

You can edit this narrative until Dec 3 9:05 PM. Then, changes will post as Updates.

Author's Valuation

AU$9.1515.8% undervalued

AnalystConsensusTarget Fair Value

Shared on 02 Dec 25

Fair value Increased 3.27%

MAD: Updated Earnings Assumptions And Stable Margins Will Support Stronger Outlook

Analysts have raised their price target for Mader Group from $8.86 to $9.15 per share, citing updated fair value estimates along with modest adjustments to the discount rate and future price-earnings assumptions. Valuation Changes Fair Value Estimate has increased slightly from A$8.86 to A$9.15 per share.

Shared on 18 Nov 25

Fair value Increased 7.37%

MAD: Revenue Outlook And Dividend Payment Will Drive Balanced Performance

Narrative Update on Mader Group: Analyst Price Target Revised Analysts have raised their fair value estimate for Mader Group from $8.25 to $8.86, citing modest improvements in revenue growth and profit margins, as well as an upward revision in the projected price-to-earnings ratio. What's in the News Mader Group Limited declared a fully franked ordinary dividend of AUD 0.048 per share for the six months ended June 30, 2025.

Shared on 27 Aug 25

Fair value Increased 13%

The consensus analyst price target for Mader Group has been raised to A$8.25, primarily reflecting higher revenue growth forecasts and an increased future P/E multiple. Valuation Changes Summary of Valuation Changes for Mader Group The Consensus Analyst Price Target has significantly risen from A$7.33 to A$8.25.

Shared on 11 Aug 25

Fair value Increased 12%

The notable increase in Mader Group’s consensus price target is primarily attributed to a higher future P/E multiple, reflecting improved growth or sentiment, resulting in an upward revision of fair value from A$6.56 to A$7.33. Valuation Changes Summary of Valuation Changes for Mader Group The Consensus Analyst Price Target has significantly risen from A$6.56 to A$7.33.

Shared on 01 May 25

Fair value Increased 0.31%

Shared on 23 Apr 25

Fair value Increased 1.08%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 13 Mar 25

Fair value Decreased 1.37%

AnalystConsensusTarget has decreased revenue growth from 13.5% to 11.8%.

AnalystConsensusTarget Fair Value

AU$9.15

15.8% undervalued

Future estimation in

Growth p.a.

Growth p.a.

%

Decrease

Increase

Current revenue growth rate

11.25%

Commercial Services revenue growth rate

0.20%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

6.67%

Calculation

AU$86.49m

Earnings '28

x

25.81x

PE Ratio '28

=

AU$2.23b

Market Cap '28

AU$2.23b

Market Cap '28

/

201.88m

No. shares '28

=

AU$11.06

Share Price '28

AU$11.06 Share Price '28

Discounted to 2025 @ 6.68% p.a.

=

AU$9.11

Fair Value '25