Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Australia
/
Commercial Services
/
Mader Group
MAD
Mader Group
Decarbonization And Automation Will Weaken Traditional Maintenance Services
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 3 Analysts
Published
17 Aug 25
Updated
21 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
AU$6.15
32.7% overvalued
intrinsic discount
21 Aug
AU$8.16
Loading
1Y
54.0%
7D
3.7%
Author's Valuation
AU$6.2
32.7% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
AU$6.2
32.7% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
1b
2015
2017
2019
2021
2023
2025
2027
2028
Revenue AU$1.2b
Earnings AU$83.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
11.08%
Commercial Services revenue growth rate
0.23%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.59%
Calculation
AU$83.87m
Earnings '28
x
17.85x
PE Ratio '28
=
AU$1.50b
Market Cap '28
AU$1.50b
Market Cap '28
/
201.88m
No. shares '28
=
AU$7.42
Share Price '28
AU$7.42
Share Price '28
Discounted to 2025 @ 6.59% p.a.
=
AU$6.12
Fair Value '25
