Last Update 29 Apr 26
Fair value Decreased 0.94%GMG: Data Center Build Out And Asset Sale Will Drive Future Upside
Analysts have trimmed their price target for Goodman Group slightly to around A$34.46 from about A$34.79. This reflects updated assumptions on the discount rate, revenue growth, profit margin and future P/E multiples.
What's in the News
- Goodman Group and DataBank formed a joint venture to launch a new 32MW data center facility in Los Angeles, a supply constrained U.S. data center market, aimed at cloud, AI, and enterprise demand (Key Developments).
- The Los Angeles site is planned to open in December 2026 with 6MW initially available, with the remaining 26MW scheduled to come online in stages through to September 2027 (Key Developments).
- Goodman plans to complete the Vernon development as part of a projected US$12,400m work in progress across industrial and low latency data centers in the U.S., Europe, Asia, and Australia (Key Developments).
- DataBank will operate the new Vernon site, adding to its platform of more than 70 data centers and interconnection sites across over 25 U.S. markets (Key Developments).
- Barings and a consortium of four major investment funds are in talks to acquire Melbourne's Moorabbin Airport from Goodman Group and its funds for more than A$1,500m, with the transaction subject to multiple approvals (Key Developments).
Valuation Changes
- Fair Value: Trimmed slightly from A$34.79 to A$34.46 per security, reflecting updated model inputs rather than a major shift in outlook.
- Discount Rate: Adjusted marginally from 8.08% to 8.10%, a small change that can still influence the present value of future cash flows in the model.
- Revenue Growth: Assumption moved from 11.89% to 11.87%, keeping expected top line growth broadly in the same range.
- Net Profit Margin: Tweaked from 87.35% to 87.39%, indicating only a very small change in projected profitability levels.
- Future P/E: Forward P/E multiple revised from 24.15x to 23.94x, indicating a slightly lower valuation multiple applied to projected earnings.
Key Takeaways
- Strong focus on data center and modern logistics development, supported by capital partnerships and prime land access, ensures competitive advantage and sustained rent-driven earnings growth.
- Prudent financial management and capital-light partnerships enable scalable expansion, lower risk, and continued improvement in operating profit and recurring revenue.
- Heavy investment in data centers raises risk from execution delays, funding challenges, rising costs, and uncertain customer demand, all threatening profitability and long-term growth.
Catalysts
About Goodman Group- A provider of essential infrastructure.
- Acceleration in data center development, supported by secured power in high-barrier-to-entry metro locations and capital partnerships, positions Goodman to benefit from AI, cloud, and digital infrastructure demand, with a significant increase in Work-In-Progress (WIP) expected to drive revenue and long-term earnings growth.
- Persistent undersupply of modern logistics and data center assets, coupled with increased adoption of automation and robotics by tenants, points to rising occupancy rates and solid rental growth, likely resulting in continued improvement in operating profit and net margins.
- Expansion of capital-light partnerships (in Europe, Hong Kong, Australia, and the US) enables the recycling of balance sheet capital and scaling of development activity, which should support both assets under management (AUM) growth and recurring fee revenue.
- Goodman's focus on securing prime land with access to scarce power and the capabilities to deliver advanced, sustainable properties gives it a competitive advantage as environmental and ESG requirements tighten, helping sustain premium yields and attract blue-chip tenants, positively impacting net operating income.
- Management's prudent balance sheet strengthening (equity raise, high liquidity, low gearing) and deliberate portfolio rebalancing toward higher-growth, future-proofed assets (data centers and multi-level logistics) increase capacity for development and reduce downside risk, supporting steadier EPS and net asset growth over the medium term.
Goodman Group Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?
- Analysts are assuming Goodman Group's revenue will grow by 11.9% annually over the next 3 years.
- Analysts assume that profit margins will increase from 54.5% today to 87.4% in 3 years time.
- Analysts expect earnings to reach A$3.8 billion (and earnings per share of A$1.81) by about April 2029, up from A$1.7 billion today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting A$4.7 billion in earnings, and the most bearish expecting A$3.4 billion.
- In order for the above numbers to justify the price target of the analysts, the company would need to trade at a PE ratio of 23.9x on those 2029 earnings, down from 34.9x today. This future PE is greater than the current PE for the AU Industrial REITs industry at 19.0x.
- Analysts expect the number of shares outstanding to grow by 0.67% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 8.1%, as per the Simply Wall St company report.
Risks
What could happen that would invalidate this narrative?- The rapid pivot toward capital-intensive data center development exposes Goodman to execution and cost overrun risks, particularly as full stabilization and returns from these assets may not be realized until 2028–2030, potentially impacting net margins and delaying revenue recognition.
- Dependence on successfully partnering with external capital for regional data center projects means any slowdown, delay, or change in investor appetite could constrain development growth, limit access to funding for pipeline expansion, and restrict earnings potential in the medium to long term.
- Rising construction, infrastructure, and land costs, especially in high-barrier metro locations, threaten to compress development yields and exert downward pressure on overall profitability and returns on invested capital.
- Customer demand visibility for large, fully fitted data centers is dependent on timely lease signings (often close to completion); weaker-than-expected demand uptakes, tenant hesitation, or direct in-house development by major hyperscalers could depress occupancy rates and rental income, impacting long-term revenue growth.
- Long project cycles and increased working capital tied up in WIP (work in progress) heighten exposure to market volatility-including interest rate changes, regulatory delays, or cyclical downturns-which could adversely affect earnings, cash flow, and balance sheet stability over time.
Valuation
How have all the factors above been brought together to estimate a fair value?
- The analysts have a consensus price target of A$34.46 for Goodman Group based on their expectations of its future earnings growth, profit margins and other risk factors.
- However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of A$40.0, and the most bearish reporting a price target of just A$29.0.
- In order for you to agree with the analysts, you'd need to believe that by 2029, revenues will be A$4.3 billion, earnings will come to A$3.8 billion, and it would be trading on a PE ratio of 23.9x, assuming you use a discount rate of 8.1%.
- Given the current share price of A$28.9, the analyst price target of A$34.46 is 16.1% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
Have other thoughts on Goodman Group?
Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.
Create NarrativeHow well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.