As of 2025-08-02, the Intrinsic Value of Goodman Group (GMG.AX) is 18.18 AUD. This GMG.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.64 AUD, the upside of Goodman Group is -47.50%.
The range of the Intrinsic Value is 11.52 - 39.73 AUD
Based on its market price of 34.64 AUD and our intrinsic valuation, Goodman Group (GMG.AX) is overvalued by 47.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.52 - 39.73 | 18.18 | -47.5% |
| DCF (Growth 10y) | 15.72 - 49.95 | 23.86 | -31.1% |
| DCF (EBITDA 5y) | 14.43 - 16.91 | 15.61 | -54.9% |
| DCF (EBITDA 10y) | 18.67 - 23.50 | 20.93 | -39.6% |
| Fair Value | 2.27 - 2.27 | 2.27 | -93.45% |
| P/E | 8.06 - 11.25 | 9.93 | -71.3% |
| EV/EBITDA | 2.33 - 10.58 | 6.25 | -81.9% |
| EPV | 1.31 - 2.39 | 1.85 | -94.6% |
| DDM - Stable | 5.21 - 20.34 | 12.78 | -63.1% |
| DDM - Multi | 0.57 - 1.71 | 0.85 | -97.5% |
| Market Cap (mil) | 70,359.04 |
| Beta | 1.14 |
| Outstanding shares (mil) | 2,031.15 |
| Enterprise Value (mil) | 74,773.73 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.05% |
| Cost of Debt | 5.50% |
| WACC | 7.90% |