EN DE

SHAPE Australia Corporation (SHA) Fair Value & Analysis

Industrials · AU · Market cap A$542M

SA SHAPE Australia Corporation SHA · AU
PriceA$6.69
Fair ValueA$5.13
Upside-23.3%
Quality72/100
Watch SHAPE Australia Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.5% net margin
Low debt · generates free cash flow
4.06% dividend yield
Mixed vs. peers (8/14)
Moderate moat 53/100
Evidence: High Range A$3.97 – A$6.21 Share as image

Fair value as of: Jul 18, 2026

From 24 valuation models · updated 23 days ago

Fair value updated Jul 18, 2026, revised from A$5.06 to A$5.13 (+1.4%) since Jun 24, 2026. Share price +5.4% over the past month.

A solid business, but screening 23% overvalued on our models.

What matters now

  • A high-quality business (quality 72/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (A$6.21). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$7.80 A$1.11 Fair Value A$5.13 Dec 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

56‑month range A$1.11 – A$7.80 · fair‑value band A$3.97 – A$6.21 · the A$6.69 price screens above the A$5.13 fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

SHAPE Australia Corporation (SHA) currently trades at A$6.69, while our model-based Fair Value estimate is A$5.13, implying the stock looks roughly 23.3% overvalued today. The Quality Score stands at 72/100 (solid 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, SHAPE Australia Corporation generated revenue of A$1.0B at a net margin of 2.5%. Revenue grew 15.6% year over year. It earns a return on equity of 68.7%. The balance sheet holds a net cash position of A$65.6M. Fundamentals as of Jul 18, 2026

Our scenario range runs from A$3.97 (bear case) to A$6.21 (bull case); at A$6.69, 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 16% below its 52-week high and 106% 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 -23%, SHA 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$7.27 A$10.68 A$15.45 80
Residual Income A$1.96 A$3.30 A$63.13 76
Rev-Margin DCF A$4.90 A$6.82 A$9.25 74
All 24 models by family
DCF Models
FCF DCF A$7.33 A$11.13 A$16.74 38
Owner Earnings A$4.10 A$5.94 A$8.66 31
5Y Revenue Exit A$4.90 A$6.77 A$9.14 39
5Y EBITDA Exit A$5.27 A$7.51 A$10.17 41
5Y P/E Exit A$5.67 A$8.31 A$11.20 38
10Y Revenue Exit A$5.72 A$7.68 A$10.36 36
10Y EBITDA Exit A$6.01 A$8.17 A$11.13 37
10Y P/E Exit A$6.25 A$8.69 A$11.90 35
Earnings-Based
Graham-Dodd A$1.71 A$7.27 A$9.92 54
Lynch FV A$1.85 A$2.65 A$3.44 50
PEG = 1.0 A$1.85 A$2.65 A$3.44 46
EPV A$2.32 A$2.49 A$2.63 59
Multiples
P/E Multiple A$3.97 A$5.29 A$6.61 63
P/S Multiple A$3.21 A$4.28 A$5.35 58
P/B Multiple A$1.48 A$1.97 A$2.46 55
EV/EBIT A$4.47 A$5.61 A$6.74 53
EV/EBITDA A$4.33 A$5.41 A$6.50 54
EV/Revenue A$3.50 A$4.54 A$5.58 43
Asset-Based
NCAV (Graham) A$0.2200 A$0.2900 A$0.4400 50
Growth DCF
Growth DCF A$7.27 A$10.68 A$15.45 80
Rev-Margin DCF A$4.90 A$6.82 A$9.25 74
Economic Profit
Residual Income A$1.96 A$3.30 A$63.13 76
ROIC Compounder A$2.32 A$2.49 A$2.63 72
Growth Earnings
Growth-Adj P/E A$3.13 A$4.47 A$5.80 68

Widest divergence: DCF Models (A$7.68) versus Asset-Based (A$0.2900). Highest evidence: Growth DCF (80).

Notify me when SHA 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$1.0B
Revenue growth (YoY) +15.6%
Net margin 2.5%
Return on equity 68.7%
Free cash flow A$51.2M FY2025
P/E ratio 22.6
More key figures
Operating margin 3.8%
EPS (TTM) A$0.3000
Dividend yield 3.7%
EPS growth (YoY) +48.6%
Net cash A$65.6M FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 72/100

Of which business quality 73 · Market factors (momentum, volatility) 72

Profitability 75
Margins and returns on capital today
Quality Growth 74
Are margins and returns improving?
Cashflow 66
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 53
Disciplined investing over empire-building
Low Volatility 68
Calm price path (market factor)
Momentum 67
Price trend over the last 3–12 months (market factor)
52W Momentum 86
Distance to the 52-week high (market factor)
Net Issuance 83
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

SHAPE Australia Corporation Limited, together with its subsidiaries, engages in the construction, fitout, and refurbishment of commercial properties in Australia. The company also offers new builds, facade remediation, modular construction, design and build, and aftercare and facilities maintenance services.

Full company description

SHAPE Australia Corporation Limited, together with its subsidiaries, engages in the construction, fitout, and refurbishment of commercial properties in Australia. The company also offers new builds, facade remediation, modular construction, design and build, and aftercare and facilities maintenance services. It serves commercial office, health, education, hotels, government, defense, transport, aged care, community, and entertainment and recreation sectors. The company was founded in 1989 and is headquartered in Sydney, Australia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

SHAPE Australia Corporation reported revenue of A$948M in FY2025 versus A$570M in FY2021, a compound +13.6%/yr. Reported net income was A$21.1M in FY2025, compounding +14.3%/yr from FY2021.

Growth Quality 68/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
A$948M
Latest YoY
+13.9%
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.
+13.0%
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.
+4.8%
Avg. growth/yr (12Y) 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.
+7.6%
Revenue +13.6%/yr
FY21 A$570M
FY22 A$656M
FY23 A$857M
FY24 A$832M
FY25 A$948M
Net income +14.3%/yr
FY21 A$12.4M
FY22 A$7.2M
FY23 A$10.5M
FY24 A$16.0M
FY25 A$21.1M

SHA screens 23% 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). "SHAPE Australia Corporation Fair Value". https://www.fairvalue-calculator.com/stock/SHA

Peer Group

Engineering & Construction · 839 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 72 · Top 25%
Fair Value upside −23% · Below median
Return on equity (TTM) 69% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 2% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth 16% · Above median
Dividend yield (TTM) 4.1% · Top 25%

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 21.5× · Pricier than median
P/B 10.43× · Pricier than 75% of peers
P/S (TTM) 0.37× · Cheaper than median
P/FCF 7.5× · Pricier than median
EV/EBITDA 7.6× · Cheaper 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 2 · sector 16
FUTURE 78 · sector 17
PAST 100 · sector 26
HEALTH 100 · sector 94
DIVIDEND 81 · sector 33

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 18, 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 SHAPE Australia Corporation 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 SHAPE Australia Corporation (SHA) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of A$5.13 versus a price of A$6.69, about −23% (overvalued).
What is the fair value of SHA?
Our model-based fair value for SHAPE Australia Corporation is A$5.13 (as of Jul 18, 2026), built from audited fundamentals. The current price is A$6.69.
What is the quality score of SHA?
SHAPE Australia Corporation has a Quality Score of 72/100. 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 SHAPE Australia Corporation (SHA)?
SHAPE Australia Corporation reported trailing-twelve-month revenue of about A$1.0B (latest available figure, as of Jul 18, 2026).
What is the net profit margin of SHA?
The net profit margin of SHAPE Australia Corporation is about 2.5%, meaning it keeps roughly 2.5% of revenue as net income. Based on the latest reported figures.
Does SHAPE Australia Corporation pay a dividend?
SHAPE Australia Corporation currently shows a dividend yield of about 3.74% relative to its recent price (as of Jul 18, 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 SHAPE Australia Corporation 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.