MND 1.50% $13.15 monadelphous group limited

I did the "Buy-the-Rumour; Sell-the-Fact" thing today, based on...

  1. 16,405 Posts.
    lightbulb Created with Sketch. 7966
    I did the "Buy-the-Rumour; Sell-the-Fact" thing today, based on an assessment that the stock is now fairly valued.  

    Here's the thinking:

    Based on my preferred valuation metric, namely 12-month prospective EV/EBIT, fair value is represented by MND's long-term average of around  8.5x to 9.0x (or 10.0x if the outlier years of 2019 and 2020 are included):

    MND EV EBIT.JPG


    Looking now at MND's prospective EV/EBIT for FY2024:

    I think the company will certainly be looking at in excess of $100m in EBIT for FY2024 (c.f. FY2022 = $73m and H1, 2023 = $41.5m).

    As a base case, margin recovery to around 5.5% (cf. FY2022 = 4.0% and H1,2023 = 4.6%) on Revenue of around $2.0bn (c.f. FY2022 = $1.81bn and H1, 2023 = $897m) would result in EBIT of $110m.

    These assumptions are placed in historical context below:

    mnd rev.JPG MND EBIT MARGIN.JPG MND EBIT.JPG


    Based on 10.0x EV/EBIT (so, a modest premium to the long-term 8.5x to 9.0x to reflect positive business momentum), that yields an EV of $1.2bn .

    Assuming the current Net Cash Balance of around $180m remains unchanged going forward, so the Equity Value is $1,380bn, or $13.2o/share.


    Of course, animal spirits could take the multiple higher, but if that happens then we are entering the realm of valuation multiple for the stock that is experienced far less often than not.

    But for those who might like to write their own adventure story, the following matrix provides a range of share price valuations for various combinations of EBIT and EBIT multiple:

    MND Valuation Matrix.JPG

    .
 
watchlist Created with Sketch. Add MND (ASX) to my watchlist
(20min delay)
Last
$13.15
Change
-0.200(1.50%)
Mkt cap ! $1.281B
Open High Low Value Volume
$13.27 $13.27 $13.10 $1.698M 128.8K

Buyers (Bids)

No. Vol. Price($)
1 4000 $13.12
 

Sellers (Offers)

Price($) Vol. No.
$13.15 3832 2
View Market Depth
Last trade - 16.10pm 17/05/2024 (20 minute delay) ?
Last
$13.13
  Change
-0.200 ( 1.52 %)
Open High Low Volume
$13.27 $13.27 $13.11 335416
Last updated 15.59pm 17/05/2024 ?
MND (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.