EN DE

MAAS Group (MGH) Fair Value & Analysis

Industrials · AU · Market cap A$2.1B

MG MAAS Group MGH · AU
PriceA$5.50
Fair ValueA$3.39
Upside-38.4%
Quality32/100
Watch MAAS Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.5% net margin
Moderate debt · generates free cash flow
1.22% dividend yield
Trails peers (5/14)
Moderate moat 45/100
Evidence: High Range A$2.08 – A$4.23 Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from A$3.62 to A$3.39 (−6.4%) since Jun 24, 2026. Share price +4.2% over the past month.

Below-average quality, and screening another 38% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (A$4.23). The favourable scenario is already priced in.
  • Weak quality (32/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (A$2.08 to A$4.23) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$5.80 A$2.13 Fair Value A$3.39 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range A$2.13 – A$5.80 · fair‑value band A$2.08 – A$4.23 · the A$5.50 price screens above the A$3.39 fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

MAAS Group (MGH) currently trades at A$5.50, while our model-based Fair Value estimate is A$3.39, implying the stock looks roughly 38.4% overvalued today. The Quality Score stands at 32/100 (below-average quality), in the Industrials 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: high).

Over the trailing twelve months, MAAS Group generated revenue of A$1.2B at a net margin of 6.5%. Revenue grew 34.9% year over year. It earns a return on equity of 9.5%. Net debt stands at A$698M. Fundamentals as of Jul 16, 2026

Our scenario range runs from A$2.08 (bear case) to A$4.23 (bull case); at A$5.50, the current price sits above 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 6% below its 52-week high and 52% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at -38%, MGH 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 BearBaseBull Evidence
Highest evidence
Growth DCF A$0.9600 A$2.89 80
Residual Income A$2.00 A$2.14 A$2.40 76
Rev-Margin DCF A$1.11 A$3.61 A$8.81 74
All 24 models by family
DCF Models
FCF DCF A$0.6100 A$2.99 38
Owner Earnings A$2.55 A$7.58 A$17.73 31
5Y Revenue Exit A$0.8400 A$2.96 A$7.44 39
5Y EBITDA Exit A$2.12 A$5.55 A$12.29 41
5Y P/E Exit A$1.15 A$4.93 A$10.15 38
10Y Revenue Exit A$0.4600 A$3.71 A$6.02 36
10Y EBITDA Exit A$1.49 A$6.40 A$15.33 37
10Y P/E Exit A$0.7900 A$4.35 A$10.37 35
Earnings-Based
Graham-Dodd A$1.35 A$9.44 A$13.25 54
Lynch FV A$4.88 A$6.97 A$9.06 50
PEG = 1.0 A$4.88 A$6.97 A$9.06 46
EPV A$0.1600 A$0.4300 A$0.6700 59
Multiples
P/E Multiple A$3.14 A$4.18 A$5.23 63
P/S Multiple A$2.54 A$3.39 A$4.23 58
P/B Multiple A$2.54 A$3.39 A$4.23 55
EV/EBIT A$1.98 A$3.17 A$4.35 53
EV/EBITDA A$2.88 A$4.36 A$5.84 54
EV/Revenue A$0.9600 A$2.05 A$3.14 43
Asset-Based
NCAV (Graham) A$1.21 A$1.62 A$2.42 50
Growth DCF
Growth DCF A$0.9600 A$2.89 80
Rev-Margin DCF A$1.11 A$3.61 A$8.81 74
Economic Profit
Residual Income A$2.00 A$2.14 A$2.40 76
ROIC Compounder A$0.1600 A$0.4300 A$0.6700 72
Growth Earnings
Growth-Adj P/E A$6.38 A$9.12 A$11.85 68

Widest divergence: Growth Earnings (A$9.12) versus Economic Profit (A$0.4300). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) A$1.2B
Revenue growth (YoY) +34.9%
Net margin 6.5%
Return on equity 9.5%
Free cash flow A$32.2M FY2024
P/E ratio 26.0
More key figures
Operating margin 9.4%
EPS (TTM) A$0.2200
Dividend yield 1.2%
EPS growth (YoY) +10.7%
Net debt A$698M FY2024

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 32/100

Of which business quality 34 · Market factors (momentum, volatility) 67

Profitability 38
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 28
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 31
Disciplined investing over empire-building
Low Volatility 63
Calm price path (market factor)
Momentum 64
Price trend over the last 3–12 months (market factor)
52W Momentum 77
Distance to the 52-week high (market factor)
Net Issuance 21
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

MAAS Group Holdings Limited, together with subsidiaries, engages in the provision of construction materials to the civil infrastructure, renewable energy, building and construction, and mining sectors. It operates through Construction Materials, Civil Construction and Hire, Residential Real Estate, Commercial Real Estate, and Manufacturing segments.

Full company description

MAAS Group Holdings Limited, together with subsidiaries, engages in the provision of construction materials to the civil infrastructure, renewable energy, building and construction, and mining sectors. It operates through Construction Materials, Civil Construction and Hire, Residential Real Estate, Commercial Real Estate, and Manufacturing segments. The Construction Materials segment supplies quarry materials, aggregates, and pre-mix concrete; offers mobile crushing and screening services for quarries, civil works, and mining; provides geotechnical services, including geological engineering, drilling, and testing; transport and logistics services; asphalt services; and quarry excavation services. The Civil Construction and Hire segment engages in the construction of civil infrastructure, roads, dams, renewables, and mining infrastructure, as well as provides electrical infrastructure, transmission and distribution, communications, and specialised services. The Residential Real Estate segment develops, invests, builds, and sells residential land and housing properties. The Commercial Real Estate segment builds and constructs commercial and industrial properties; supplies building products; and invests in commercial real estate properties. The Manufacturing segment manufactures, sells, and distributes underground construction and mining equipment and parts. It markets its products in Australia, Vietnam, Indonesia, Mongolia, Papua New Guinea, South Africa, United Kingdom, United States of America, and New Zealand. The company was founded in 2002 and is headquartered in Dubbo, Australia.

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

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

MAAS Group reported revenue of A$1.0B in FY2024 versus A$273M in FY2020, a compound +39.4%/yr. Reported net income was A$72.0M in FY2024, compounding +20.1%/yr from FY2020.

Growth Quality 68/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
A$1.0B
Latest YoY
+15.1%
Avg. growth/yr (3Y)
+26.4%
Avg. growth/yr (5Y)
+40.7%
Avg. growth/yr (7Y)
+57.8%
Revenue +39.4%/yr
FY20 A$273M
FY21 A$510M
FY22 A$789M
FY23 A$895M
FY24 A$1.0B
Net income +20.1%/yr
FY20 A$34.6M
FY21 A$61.6M
FY22 A$65.9M
FY23 A$73.0M
FY24 A$72.0M

MGH screens 38% overvalued. Compare with Larsen & Toubro Limited →

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). "MAAS Group Fair Value". https://www.fairvalue-calculator.com/stock/MGH

Peer Group

Engineering & Construction · 837 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 32 · Bottom 25%
Fair Value upside −38% · Below median
Return on equity (TTM) 9% · Above median
Return on assets 4% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth 35% · Top 25%
Dividend yield (TTM) 1.2% · Below median
Debt / equity 0.77× · Higher than 75% of peers

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 26.0× · Pricier than median
P/B 1.67× · Pricier than median
P/S (TTM) 1.21× · Pricier than median
P/FCF 45.4× · Pricier than 75% of peers
EV/EBITDA 10.7× · Pricier than median

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 0 · sector 16
FUTURE 100 · sector 18
PAST 38 · sector 26
HEALTH 62 · sector 94
DIVIDEND 24 · sector 33

VALUE 0: the price sits above our fair-value range.

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare MAAS Group with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 MAAS Group (MGH) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of A$3.39 versus a price of A$5.50, about −38% (overvalued).
What is the fair value of MGH?
Our model-based fair value for MAAS Group is A$3.39 (as of Jul 16, 2026), built from audited fundamentals. The current price is A$5.50.
What is the quality score of MGH?
MAAS Group has a Quality Score of 32/100. 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 MAAS Group (MGH)?
MAAS Group reported trailing-twelve-month revenue of about A$1.2B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of MGH?
The net profit margin of MAAS Group is about 6.5%, meaning it keeps roughly 6.5% of revenue as net income. Based on the latest reported figures.
Does MAAS Group pay a dividend?
MAAS Group currently shows a dividend yield of about 1.34% relative to its recent price (as of Jul 16, 2026).

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 MAAS Group 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.