Metcash Limited

DB:MG9 Stock Report

Market Cap: €2.1b

Metcash Valuation

Is MG9 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

  • 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 MG9 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: MG9 (€1.85) is trading below our estimate of fair value (€7.78)

Significantly Below Fair Value: MG9 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for MG9?

Key metric: As MG9 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for MG9. This is calculated by dividing MG9's market cap by their current earnings.
What is MG9's PE Ratio?
PE Ratio13.3x
EarningsAU$258.00m
Market CapAU$3.44b

Price to Earnings Ratio vs Peers

How does MG9's PE Ratio compare to its peers?

The above table shows the PE ratio for MG9 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average18.8x
HAW Hawesko Holding
22.6x20.8%€235.4m
A026960 Dong Suh Companies
16.8xn/a₩2.8t
SPP SPAR Group
17.5x17.9%R28.9b
VC2 Olam Group
18.3xn/aS$4.5b
MG9 Metcash
13.3x7.9%€3.4b

Price-To-Earnings vs Peers: MG9 is good value based on its Price-To-Earnings Ratio (13.3x) compared to the peer average (18.8x).

Price to Earnings Ratio vs Industry

How does MG9's PE Ratio compare vs other companies in the European Consumer Retailing Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
MG9 13.3xIndustry Avg. 14.9xNo. of Companies10PE01020304050+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: MG9 is good value based on its Price-To-Earnings Ratio (13.3x) compared to the European Consumer Retailing industry average (14.9x).

Price to Earnings Ratio vs Fair Ratio

What is MG9'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.

MG9 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio13.3x
Fair PE Ration/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate MG9's Price-To-Earnings Fair Ratio for valuation analysis.

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 MG9 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€1.85
€2.29
+24.0%
11.3%€2.79€1.88n/a13
Dec ’25€1.89
€2.33
+23.3%
10.9%€2.84€1.91n/a13
Nov ’25€1.80
€2.30
+27.9%
10.9%€2.80€1.89n/a13
Oct ’25€2.22
€2.52
+13.4%
7.2%€2.97€2.30n/a13
Sep ’25€2.16
€2.50
+16.0%
6.7%€2.96€2.29n/a13
Aug ’25€2.16
€2.50
+16.0%
6.7%€2.96€2.29n/a13
Jul ’25€2.16
€2.59
+19.8%
6.9%€3.04€2.36n/a13
Jun ’25€2.24
€2.56
+14.2%
7.7%€2.98€2.25n/a12
May ’25€2.36
€2.56
+8.4%
7.7%€2.98€2.25n/a12
Apr ’25€2.32
€2.54
+9.3%
8.0%€2.95€2.22n/a11
Mar ’25€2.20
€2.36
+7.1%
8.2%€2.60€1.93n/a11
Feb ’25€2.18
€2.30
+5.5%
8.9%€2.54€1.81n/a11
Jan ’25€2.12
€2.35
+10.7%
8.6%€2.57€1.83n/a12
Dec ’24€2.12
€2.42
+14.2%
10.8%€2.84€1.85€1.8912
Nov ’24€2.16
€2.42
+12.1%
10.9%€2.82€1.83€1.8012
Oct ’24€2.30
€2.46
+7.0%
11.5%€2.98€1.85€2.2212
Sep ’24€2.20
€2.45
+11.3%
11.5%€2.96€1.84€2.1612
Aug ’24€2.18
€2.45
+12.3%
11.5%€2.96€1.84€2.1612
Jul ’24€2.28
€2.50
+9.5%
12.0%€2.99€1.86€2.1613
Jun ’24€2.16
€2.57
+19.2%
15.1%€3.18€1.77€2.2413
May ’24€2.32
€2.66
+14.9%
14.3%€3.11€1.81€2.3613
Apr ’24€2.36
€2.66
+12.9%
14.3%€3.11€1.81€2.3213
Mar ’24€2.58
€2.80
+8.7%
13.2%€3.24€1.88€2.2013
Feb ’24€2.68
€2.80
+4.7%
13.2%€3.24€1.88€2.1813
Jan ’24€2.52
€2.78
+10.1%
13.0%€3.23€1.87€2.1214
Dec ’23€2.74
€2.77
+1.1%
13.4%€3.36€1.87€2.1214

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/23 05:29
End of Day Share Price 2024/12/20 00:00
Earnings2024/10/31
Annual Earnings2024/04/30

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Metcash Limited is covered by 25 analysts. 13 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Russell WrightBarclay Pearce Capital Pty Limited
Thomas KierathBarrenjoey Markets Pty Limited
David ErringtonBofA Global Research