McMillan Shakespeare

Digital Platforms And Diversified Services Will Unlock Future Potential

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

07 Feb 25

Updated

31 Aug 25

Views

121

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

16.5%

7D

-4.6%

Loading

1Y

16.5%

7D

-4.6%

You can edit this narrative until Sep 1 10:05 AM. Then, changes will post as Updates.

Author's Valuation

AU$19.9818.1% undervalued

AnalystConsensusTarget Fair Value

Shared on 31 Aug 25

Fair value Increased 10%

Despite a notable downward revision in revenue growth forecasts and a higher discount rate, the consensus analyst price target for McMillan Shakespeare has increased from A$18.11 to A$19.08. Valuation Changes Summary of Valuation Changes for McMillan Shakespeare The Consensus Analyst Price Target has risen from A$18.11 to A$19.08.

Shared on 01 May 25

Fair value Increased 0.92%

Shared on 23 Apr 25

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 0.92%

AnalystConsensusTarget has increased revenue growth from 2.1% to 2.9%.

AnalystConsensusTarget Fair Value

AU$19.98

18.1% undervalued

Future estimation in

Growth p.a.

Growth p.a.

%

Decrease

Increase

Current revenue growth rate

1.86%

Professional Services revenue growth rate

0.22%

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

7.86%

Calculation

AU$124.65m

Earnings '28

x

13.74x

PE Ratio '28

=

AU$1.71b

Market Cap '28

AU$1.71b

Market Cap '28

/

69.64m

No. shares '28

=

AU$24.59

Share Price '28

AU$24.59 Share Price '28

Discounted to 2025 @ 7.51% p.a.

=

AU$19.79

Fair Value '25