Mirvac Group

Urban Growth And Sustainable Development Will Shape Future Success

AnalystConsensusTarget

Not Invested

Consensus Narrative from 10 Analysts

Published

17 Aug 25

Updated

20 Aug 25

AnalystConsensusTarget's Fair Value

AU$2.41

1.2% undervalued

20 Aug

AU$2.38

19.0%

0.4%

19.0%

0.4%

Author's Valuation

AU$2.4

1.2% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

AU$2.4

1.2% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-35.68%

REITS revenue growth rate

0.09%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

6.98%

Calculation

AU$640.21m

Earnings '28

18.17x

PE Ratio '28

AU$11.63b

Market Cap '28

AU$11.63b

Market Cap '28

3.95b

No. shares '28

AU$2.95

Share Price '28

AU$2.95 Share Price '28

Discounted to 2025 @ 6.98% p.a.

AU$2.41

Fair Value '25