EN DE

Mayfield Childcare Limited (MFD) Fair Value & Analysis

Consumer Cyclical · AU · Market cap A$13.6M

MC Mayfield Childcare Limited MFD · AU
PriceA$0.1300
Fair ValueA$0.1190
Upside-8.5%
Quality36/100
Watch Mayfield Childcare Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -23.4% net margin
Low debt · generates free cash flow
Mixed vs. peers (6/12)
Narrow moat 23/100
Evidence: Medium Range A$0.0717 – A$0.2526 Share as image

Fair value as of: Jul 15, 2026

From 13 valuation models · updated 26 days ago

Share price −31.6% over the past month.

Below-average quality, currently priced close to our fair value.

What matters now

  • The model range is unusually wide (A$0.0717 to A$0.2526). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$1.49 A$0.1300 Fair Value A$0.1190 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range A$0.1300 – A$1.49 · fair‑value band A$0.0717 – A$0.2526 · the A$0.1300 price screens above the A$0.1190 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Mayfield Childcare Limited (MFD) currently trades at A$0.1300, while our model-based Fair Value estimate is A$0.1190, implying the stock looks roughly 8.5% fairly valued today. The Quality Score stands at 36/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Mayfield Childcare Limited generated revenue of A$91.6M at a net margin of -23.4%. Revenue declined 3.6% year over year. It earns a return on equity of -37.6%. Net debt stands at A$303M. Fundamentals as of Jul 15, 2026

Our scenario range runs from A$0.0717 (bear case) to A$0.2526 (bull case); at A$0.1300, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 76% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -16% fair-value upside, at -8%, MFD screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF A$1.30 A$2.09 A$3.33 80
Rev-Margin DCF A$0.7500 A$1.14 A$1.95 74
ROIC Compounder A$0.2100 A$0.2400 A$0.2600 72
All 13 models by family
DCF Models
FCF DCF A$1.38 A$1.94 A$3.56 38
5Y Revenue Exit A$0.7000 A$0.9900 A$1.59 39
5Y EBITDA Exit A$1.72 A$3.05 A$5.67 41
10Y Revenue Exit A$0.9400 A$1.57 A$1.83 36
10Y EBITDA Exit A$1.59 A$3.45 A$6.66 37
Earnings-Based
EPV A$0.2100 A$0.2400 A$0.2600 59
Multiples
EV/EBIT A$0.4400 A$0.5900 A$0.7400 53
EV/EBITDA A$1.90 A$2.53 A$3.17 54
EV/Revenue A$0.3000 A$0.4300 A$0.5500 43
Asset-Based
NCAV (Graham) A$0.3200 A$0.4300 A$0.6400 50
Growth DCF
Growth DCF A$1.30 A$2.09 A$3.33 80
Rev-Margin DCF A$0.7500 A$1.14 A$1.95 74
Economic Profit
ROIC Compounder A$0.2100 A$0.2400 A$0.2600 72

Widest divergence: DCF Models (A$1.94) versus Earnings-Based (A$0.2400). Highest evidence: Growth DCF (80).

Notify me when MFD reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) A$91.6M
Revenue growth (YoY) -3.6%
Net margin -23.4%
Return on equity -37.6%
Free cash flow A$8.8M FY2025
Operating margin 5.4%
More key figures
EPS (TTM) A$-0.2800
EPS growth (YoY) -57.8%
Net debt A$303M FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 36/100

Of which business quality 35 · Market factors (momentum, volatility) 12

Profitability 6
Margins and returns on capital today
Quality Growth 28
Are margins and returns improving?
Cashflow 60
Earnings quality: real cash, not paper profit
Fin. Strength 25
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 42
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 13
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Mayfield Childcare Limited provides childcare services in Australia. It owns and operates long day care centers; and offers childcare and early education services. The company was incorporated in 2015 and is based in Hawthorn, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Mayfield Childcare Limited reported revenue of A$91.4M in FY2025 versus A$39.7M in FY2021, a compound +23.2%/yr. Reported net income was −A$21.4M in FY2025.

Growth Quality 59/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
A$91.4M
Latest YoY
+4.9%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.8%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+22.8%
Avg. growth/yr (11Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+13.7%
Revenue +23.2%/yr
FY21 A$39.7M
FY22 A$69.0M
FY23 A$76.5M
FY24 A$87.2M
FY25 A$91.4M
Net income
FY21 A$2.6M
FY22 A$4.9M
FY23 −A$1.4M
FY24 A$240K
FY25 −A$21.4M

Watch MFD: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Mayfield Childcare Limited Fair Value". https://www.fairvalue-calculator.com/stock/MFD

Peer Group

Personal Services · 42 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 36 · Bottom 25%
Fair Value upside −9% · Above median
Return on assets 1% · Bottom 25%
Net margin (TTM) -23% · Bottom 25%
Operating margin (TTM) 5% · Below median
Revenue growth -4% · Bottom 25%

Valuation Multiples vs Personal Services median · lower = cheaper

P/B 0.20× · Cheaper than 75% of peers
P/S (TTM) 0.11× · Cheaper than 75% of peers
P/FCF 1.1× · Cheaper than 75% of peers
EV/EBITDA 2.3× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 22 · sector 13
FUTURE 0 · sector 23
PAST 0 · sector 28
HEALTH 100 · sector 94
DIVIDEND 0 · sector 74

Insider activity: 55/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Personal Services stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
Rollins, Inc ROL $44.47 $21.11 -53%
Service Corporation SCI $78.72 $39.27 -50%
Frontdoor, Inc FTDR $75.69 $75.55 -0%
H&R Block, Inc HRB $41.14 $78.83 +92%
Bright Horizons Family Solutions Inc BFAM $73.99 $62.41 -16%
Fu Shou Yuan International Group 1448 HK$2.64 HK$4.20 +59%
Lungyen Life Service Corporation 5530 48.60 TWD 31.33 TWD -36%
Carriage Services, Inc CSV $38.29 $26.63 -30%
Musti Group MUSTI €14.35 €14.08 -2%
Uniao Pet Participacoes S.A AUAU3 R$3.08 R$1.37 -56%

Compare Mayfield Childcare Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Mayfield Childcare Limited (MFD) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of A$0.1190 versus a price of A$0.1300, about −8% (fairly valued).
What is the fair value of MFD?
Our model-based fair value for Mayfield Childcare Limited is A$0.1190 (as of Jul 15, 2026), built from audited fundamentals. The current price is A$0.1300.
What is the quality score of MFD?
Mayfield Childcare Limited has a Quality Score of 36/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Mayfield Childcare Limited (MFD)?
Mayfield Childcare Limited reported trailing-twelve-month revenue of about A$91.6M (latest available figure, as of Jul 15, 2026).
What is the net profit margin of MFD?
The net profit margin of Mayfield Childcare Limited is about -23.4%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Mayfield Childcare Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.