Mirvac Group Valuation
Is MRVG.F undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
4/6Valuation Score 4/6
Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of MRVG.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: MRVG.F ($1.45) is trading below our estimate of fair value ($2.21)
Significantly Below Fair Value: MRVG.F is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for MRVG.F?
Key metric: As MRVG.F is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.
| What is MRVG.F's PS Ratio? | |
|---|---|
| PS Ratio | 2.8x |
| Sales | AU$3.04b |
| Market Cap | AU$8.60b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 4.2x |
| Enterprise Value/EBITDA | 19.4x |
| PEG Ratio | n/a |
Price to Sales Ratio vs Peers
How does MRVG.F's PS Ratio compare to its peers?
| Company | Forward PS | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 7x | ||
EPRT Essential Properties Realty Trust | 13.9x | 15.1% | US$5.9b |
BNL Broadstone Net Lease | 7.7x | 4.9% | US$3.3b |
ESRT Empire State Realty Trust | 2.5x | 0.8% | US$1.9b |
ESBA Empire State Realty OP | 3.9x | n/a | US$3.0b |
MRVG.F Mirvac Group | 2.8x | -44.9% | US$8.6b |
Price-To-Sales vs Peers: MRVG.F is good value based on its Price-To-Sales Ratio (2.8x) compared to the peer average (7x).
Price to Sales Ratio vs Industry
How does MRVG.F's PS Ratio compare vs other companies in the US REITs Industry?
| 4 Companies | Price / Sales | Estimated Growth | Market Cap |
|---|---|---|---|
BSTT Blackstone Real Estate Income Trust | 0.06x | n/a | US$527.97m |
SLVS Silver Star Properties REIT | 0.3x | n/a | US$23.25m |
SQFT Presidio Property Trust | 0.4x | n/a | US$7.93m |
PDNL.B Presidential Realty | 0.001x | n/a | US$15.14k |
| 4 Companies | Estimated Growth | Market Cap |
|---|
Price-To-Sales vs Industry: MRVG.F is good value based on its Price-To-Sales Ratio (2.8x) compared to the US REITs industry average (3.3x).
Price to Sales Ratio vs Fair Ratio
What is MRVG.F's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PS Ratio | 2.8x |
| Fair PS Ratio | n/a |
Price-To-Sales vs Fair Ratio: Insufficient data to calculate MRVG.F's Price-To-Sales 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?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | US$1.45 | US$1.54 +6.5% | 4.8% | US$1.66 | US$1.46 | n/a | 10 |
| Nov ’25 | n/a | US$1.54 0% | 4.8% | US$1.66 | US$1.46 | n/a | 10 |
| Oct ’25 | US$1.46 | US$1.52 +3.9% | 6.7% | US$1.72 | US$1.41 | n/a | 10 |
| Sep ’25 | n/a | US$1.41 0% | 5.7% | US$1.64 | US$1.34 | n/a | 11 |
| Aug ’25 | US$1.19 | US$1.45 +22.1% | 7.0% | US$1.70 | US$1.32 | n/a | 11 |
| Jul ’25 | US$1.28 | US$1.49 +16.0% | 7.2% | US$1.73 | US$1.34 | n/a | 11 |
| Jun ’25 | n/a | US$1.52 0% | 12.0% | US$2.06 | US$1.34 | n/a | 11 |
| May ’25 | n/a | US$1.53 0% | 10.9% | US$2.02 | US$1.31 | n/a | 12 |
| Apr ’25 | US$1.45 | US$1.53 +5.8% | 10.9% | US$2.03 | US$1.31 | n/a | 12 |
| Mar ’25 | US$1.52 | US$1.53 +0.8% | 10.9% | US$2.02 | US$1.31 | n/a | 12 |
| Feb ’25 | US$1.41 | US$1.50 +6.3% | 13.1% | US$2.04 | US$1.20 | n/a | 11 |
| Jan ’25 | US$1.41 | US$1.55 +9.8% | 13.3% | US$2.09 | US$1.23 | n/a | 11 |
| Dec ’24 | n/a | US$1.55 0% | 13.5% | US$2.05 | US$1.21 | n/a | 11 |
| Nov ’24 | US$0.98 | US$1.47 +50.3% | 14.2% | US$1.96 | US$1.15 | n/a | 10 |
| Oct ’24 | n/a | US$1.60 0% | 11.3% | US$2.00 | US$1.36 | US$1.46 | 10 |
| Sep ’24 | US$1.52 | US$1.61 +5.7% | 10.4% | US$2.01 | US$1.37 | n/a | 12 |
| Aug ’24 | US$1.62 | US$1.64 +1.7% | 9.7% | US$2.09 | US$1.49 | US$1.19 | 11 |
| Jul ’24 | US$1.28 | US$1.70 +32.6% | 9.7% | US$2.13 | US$1.51 | US$1.28 | 11 |
| Jun ’24 | US$1.30 | US$1.67 +28.3% | 9.5% | US$2.10 | US$1.49 | n/a | 11 |
| May ’24 | n/a | US$1.63 0% | 9.4% | US$2.06 | US$1.46 | n/a | 11 |
| Apr ’24 | n/a | US$1.61 0% | 9.9% | US$2.07 | US$1.40 | US$1.45 | 12 |
| Mar ’24 | US$1.49 | US$1.69 +13.1% | 9.8% | US$2.15 | US$1.46 | US$1.52 | 13 |
| Feb ’24 | US$1.64 | US$1.72 +4.7% | 9.3% | US$2.19 | US$1.52 | US$1.41 | 13 |
| Jan ’24 | US$1.22 | US$1.63 +33.3% | 10.3% | US$2.09 | US$1.39 | US$1.41 | 14 |
| Dec ’23 | US$1.32 | US$1.63 +23.2% | 10.3% | US$2.09 | US$1.39 | n/a | 14 |
| Nov ’23 | n/a | US$1.58 0% | 10.4% | US$2.01 | US$1.37 | US$0.98 | 14 |
Analyst Forecast: Target price is less than 20% higher than the current share price.
Discover undervalued companies
Modiv Industrial
US$159.2m
An internally managed REIT that is focused on single-tenant net-lease industrial manufacturing real estate.
MDV
US$16.31
7D
0.6%
1Y
3.8%
Safestore Holdings
UK£1.6b
Safestore is the UK's largest self storage group with 190 stores on 31 October 2023, comprising 133 wholly owned stores in the UK (including 73 in London and the South East with the remainder in key metropolitan areas such as Manchester, Birmingham, Glasgow, Edinburgh, Liverpool, Sheffield, Leeds, Newcastle, and Bristol), 29 wholly owned stores in the Paris region, 11 stores in Spain, 11 stores in the Netherlands and 6 stores in Belgium.
SFSH.F
UK£9.16
7D
-4.8%
1Y
-6.3%
Apple Hospitality REIT
US$3.9b
Apple Hospitality REIT, Inc., formed in November 2007 as a Virginia corporation, together with its wholly-owned subsidiaries (the “Company”), is a self-advised real estate investment trust (“REIT”) that invests in income-producing real estate, primarily in the lodging sector, in the United States (“U.S.”).
APLE
US$16.17
7D
4.7%
1Y
-2.6%