MyState Valuation

Q: What is the Fair Price of MYS when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

MYS (A$4.04) is trading above our estimate of [[fair value]] (A$2.75)

Is MYS undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of MYS when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: MYS (A$4.04) is trading above our estimate of fair value (A$2.75)

Significantly Below Fair Value: MYS is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for MYS?

Key metric: As MYS is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for MYS. This is calculated by dividing MYS's market cap by their current earnings.
What is MYS's PE Ratio?
PE Ratio	12.7x
Earnings	AU$35.29m
Market Cap	AU$449.32m

MYS key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	n/a
Enterprise Value/EBITDA	n/a
PEG Ratio	1.1x

Price to Earnings Ratio vs Peers

How does MYS's PE Ratio compare to its peers?

The above table shows the PE ratio for MYS vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	14.5x
ABA Auswide Bank	20.3x	26.6%	AU$227.9m
BOQ Bank of Queensland	15.9x	10.8%	AU$4.5b
BEN Bendigo and Adelaide Bank	13.9x	2.4%	AU$7.6b
KSL Kina Securities	7.8x	19.3%	AU$303.8m
MYS MyState	12.7x	11.9%	AU$449.3m

Price-To-Earnings vs Peers: MYS is good value based on its Price-To-Earnings Ratio (12.7x) compared to the peer average (14.5x).

Price to Earnings Ratio vs Industry

How does MYS's PE Ratio compare vs other companies in the Global Banks Industry?

18 Companies	Price / Earnings	Estimated Growth	Market Cap

18 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: MYS is expensive based on its Price-To-Earnings Ratio (12.7x) compared to the Global Banks industry average (10.1x).

Price to Earnings Ratio vs Fair Ratio

What is MYS's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

MYS PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	12.7x
Fair PE Ratio	13.4x

Price-To-Earnings vs Fair Ratio: MYS is good value based on its Price-To-Earnings Ratio (12.7x) compared to the estimated Fair Price-To-Earnings Ratio (13.4x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst MYS forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	AU$4.04	AU$4.77 +18.1%	0.6%	AU$4.80	AU$4.74	n/a	2
Nov ’25	AU$3.77	AU$4.56 +20.8%	5.4%	AU$4.80	AU$4.31	n/a	2
Oct ’25	AU$3.60	AU$4.56 +26.7%	5.4%	AU$4.80	AU$4.31	n/a	2
Sep ’25	AU$3.83	AU$4.56 +18.9%	5.4%	AU$4.80	AU$4.31	n/a	2
Aug ’25	AU$3.90	AU$4.50 +15.4%	6.7%	AU$4.80	AU$4.20	n/a	2
Jul ’25	AU$3.76	AU$4.39 +16.9%	9.3%	AU$4.80	AU$3.98	n/a	2
Jun ’25	AU$3.58	AU$4.39 +22.6%	9.3%	AU$4.80	AU$3.98	n/a	2
May ’25	AU$3.50	AU$4.38 +25.0%	9.7%	AU$4.80	AU$3.95	n/a	2
Apr ’25	AU$3.65	AU$4.38 +19.9%	9.7%	AU$4.80	AU$3.95	n/a	2
Mar ’25	AU$3.31	AU$4.38 +32.2%	9.7%	AU$4.80	AU$3.95	n/a	2

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

ANZ Group Holdings

AU$95.9b

Provides various banking and financial products and services to retail, individuals and business customers in Australia and internationally.

ANZ

AU$31.83

-1.9%

31.9%

Fremantle Community Financial Services

AU$294.7k

Engages in the operation of a branch of Bendigo Bank and Adelaide Bank pursuant to a franchise agreement with Bendigo and Adelaide Bank Limited in Western Australia.

FCF

AU$0.40

n/a

East Gosford & Districts Financial Services

AU$402.9k

Provides community banking services under management rights to operate a franchised branch of Bendigo and Adelaide Bank Limited.

EGF

AU$0.41

-10.0%