Mader Group Ltd
ASX:MAD

Watchlist Manager
Mader Group Ltd Logo
Mader Group Ltd
ASX:MAD
Watchlist
Price: 7.17 AUD -0.97% Market Closed
Market Cap: AU$1.5B

Relative Value

The Relative Value of one MAD stock under the Base Case scenario is hidden AUD. Compared to the current market price of 7.17 AUD, Mader Group Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MAD Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

MAD Competitors Multiples
Mader Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Mader Group Ltd
ASX:MAD
1.5B AUD 1.5 23.5 17.2 17.2
US
Cintas Corp
NASDAQ:CTAS
77.1B USD 7.1 40.7 26.4 31.8
US
Copart Inc
NASDAQ:CPRT
32.6B USD 7.1 21 14.5 16.4
AU
Brambles Ltd
ASX:BXB
30B AUD 3.1 22 16.3 16.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
25.5B CAD 4 48.6 16.8 27.8
US
RB Global Inc
F:J1F
16.1B EUR 4.1 49.2 17 28.1
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 44.7 8.5 15.1
US
Aurora Innovation Inc
NASDAQ:AUR
8.2B USD 2 830.3 -10.4 -8.4 -8.1
FR
Elis SA
PAR:ELIS
6B EUR 1.2 16.3 5.3 13.9
US
VSE Corp
NASDAQ:VSEC
5.7B USD 5.1 507.3 48.4 69.7
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16.1
P/S Multiple
Revenue Growth P/S to Growth
AU
Mader Group Ltd
ASX:MAD
Average P/S: 260.7
1.5
13%
0.1
US
Cintas Corp
NASDAQ:CTAS
7.1
8%
0.9
US
Copart Inc
NASDAQ:CPRT
7.1
5%
1.4
AU
Brambles Ltd
ASX:BXB
3.1
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4
10%
0.4
US
RB Global Inc
F:J1F
4.1
10%
0.4
FR
Spie SA
PAR:SPIE
0.8
5%
0.2
US
Aurora Innovation Inc
NASDAQ:AUR
2 830.3
513%
5.5
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
US
VSE Corp
NASDAQ:VSEC
5.1
18%
0.3
US
I
IAA Inc
F:3NI
2.8
N/A N/A
P/E Multiple
Earnings Growth PEG
AU
Mader Group Ltd
ASX:MAD
Average P/E: 79.3
23.5
14%
1.7
US
Cintas Corp
NASDAQ:CTAS
40.7
11%
3.7
US
Copart Inc
NASDAQ:CPRT
21
5%
4.2
AU
Brambles Ltd
ASX:BXB
22
10%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
48.6
48%
1
US
RB Global Inc
F:J1F
49.2
48%
1
FR
Spie SA
PAR:SPIE
44.7
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.4 N/A N/A
FR
Elis SA
PAR:ELIS
16.3
15%
1.1
US
VSE Corp
NASDAQ:VSEC
507.3
108%
4.7
US
I
IAA Inc
F:3NI
19.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Mader Group Ltd
ASX:MAD
Average EV/EBITDA: 18.3
17.2
25%
0.7
US
Cintas Corp
NASDAQ:CTAS
26.4
10%
2.6
US
Copart Inc
NASDAQ:CPRT
14.5
5%
2.9
AU
Brambles Ltd
ASX:BXB
16.3
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
16.8
17%
1
US
RB Global Inc
F:J1F
17
17%
1
FR
Spie SA
PAR:SPIE
8.5
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.4 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
7%
0.8
US
VSE Corp
NASDAQ:VSEC
48.4
39%
1.2
US
I
IAA Inc
F:3NI
12.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Mader Group Ltd
ASX:MAD
Average EV/EBIT: 25.2
17.2
16%
1.1
US
Cintas Corp
NASDAQ:CTAS
31.8
10%
3.2
US
Copart Inc
NASDAQ:CPRT
16.4
5%
3.3
AU
Brambles Ltd
ASX:BXB
16.3
10%
1.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.8
24%
1.2
US
RB Global Inc
F:J1F
28.1
24%
1.2
FR
Spie SA
PAR:SPIE
15.1
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.1 N/A N/A
FR
Elis SA
PAR:ELIS
13.9
13%
1.1
US
VSE Corp
NASDAQ:VSEC
69.7
26%
2.7
US
I
IAA Inc
F:3NI
16.1
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett