The Discounted Cash Flow (DCF) valuation of Mader Group Ltd (MAD.AX) is 6.39 AUD. With the latest stock price at 8.16 AUD, the upside of Mader Group Ltd based on DCF is -21.7%.
Based on the latest price of 8.16 AUD and our DCF valuation, Mader Group Ltd (MAD.AX) is a sell. selling MAD.AX stocks now will result in a potential gain of 21.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.3% | 7.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 4.28 - 13.25 | 6.39 |
| Upside | -47.6% - 62.4% | -21.7% |