What is the intrinsic value of MAH.AX?

As of 2025-05-15, the Intrinsic Value of Macmahon Holdings Ltd (MAH.AX) is 0.16 AUD. This MAH.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.28 AUD, the upside of Macmahon Holdings Ltd is -41.70%.

The range of the Intrinsic Value is 0.10 - 0.29 AUD

Is MAH.AX undervalued or overvalued?

Based on its market price of 0.28 AUD and our intrinsic valuation, Macmahon Holdings Ltd (MAH.AX) is overvalued by 41.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.10 - 0.29	0.16	-41.7%
DCF (Growth 10y)	0.19 - 0.46	0.28	0.2%
DCF (EBITDA 5y)	0.28 - 0.73	0.49	77.1%
DCF (EBITDA 10y)	0.33 - 0.85	0.56	104.9%
Fair Value	0.42 - 0.42	0.42	51.54%
P/E	0.20 - 0.30	0.26	-6.8%
EV/EBITDA	0.28 - 0.78	0.44	58.6%
EPV	0.97 - 1.36	1.17	324.0%
DDM - Stable	0.13 - 0.30	0.22	-21.1%
DDM - Multi	0.23 - 0.40	0.29	5.8%