As of 2025-06-13, the Intrinsic Value of Mainfreight Ltd (MFT.NZ) is 36.95 NZD. This MFT.NZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.80 NZD, the upside of Mainfreight Ltd is -46.30%.
The range of the Intrinsic Value is 25.21 - 62.46 NZD
Based on its market price of 68.80 NZD and our intrinsic valuation, Mainfreight Ltd (MFT.NZ) is overvalued by 46.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.21 - 62.46 | 36.95 | -46.3% |
| DCF (Growth 10y) | 34.99 - 79.79 | 49.23 | -28.4% |
| DCF (EBITDA 5y) | 36.66 - 54.39 | 45.53 | -33.8% |
| DCF (EBITDA 10y) | 44.99 - 69.83 | 56.75 | -17.5% |
| Fair Value | 58.57 - 58.57 | 58.57 | -14.87% |
| P/E | 29.87 - 53.23 | 42.26 | -38.6% |
| EV/EBITDA | 38.32 - 61.21 | 49.62 | -27.9% |
| EPV | 75.87 - 108.95 | 92.41 | 34.3% |
| DDM - Stable | 20.54 - 53.38 | 36.96 | -46.3% |
| DDM - Multi | 31.00 - 59.22 | 40.37 | -41.3% |
| Market Cap (mil) | 6,928.16 |
| Beta | 1.13 |
| Outstanding shares (mil) | 100.70 |
| Enterprise Value (mil) | 8,095.76 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.94% |
| Cost of Debt | 5.50% |
| WACC | 8.21% |