Loading...
Moelis Australia Limited, together with its subsidiaries, provides various financial services. The last earnings update was 101 days ago. More info.
7 Day | 30 Day | 90 Day | 1 Year | 3 Year | 5 Year | |
---|---|---|---|---|---|---|
Moelis Australia (MOE) | 6.9% | 10% | 26% | 4% | - | - |
AU Capital Markets | -3% | -2.2% | 1.5% | 19.7% | 59.1% | 125.7% |
AU Market | -2.6% | -0.6% | 0.1% | 16.9% | 17.1% | 23.9% |
Below are the data sources, inputs and calculation used to determine the intrinsic value for Moelis Australia.
Data Point | Source | Value |
---|---|---|
Valuation Model | Excess Returns Model | |
Stable EPS |
Median Return on Equity from the past 5 years.
= Stable Book Value * Return on Equity = A$1.54 * 12.4% |
A$0.19 |
Book Value of Equity per Share | Median Book Value from the past 5 years. | A$1.54 |
Discount Rate (Cost of Equity) | See below | 7% |
Perpetual Growth Rate | 10-Year AU Government Bond Rate | 1.1% |
An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.
Data Point | Calculation/ Source | Result |
---|---|---|
Risk-Free Rate | 10-Year AU Govt Bond Rate | 1.1% |
Equity Risk Premium | S&P Global | 5.4% |
Capital Markets Unlevered Beta | Simply Wall St/ S&P Global | 0.76 |
Re-levered Beta | = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.763 (1 + (1- 30%) (20.52%)) |
1.092 |
Levered Beta | Levered Beta limited to 0.8 to 2.0 (practical range for a stable firm) |
1.09 |
Discount Rate/ Cost of Equity |
= Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 1.08% + (1.092 * 5.44%) |
7.02% |
Discounted Cash Flow Calculation for ASX:MOE using Excess Returns Model Model
The calculations below outline how an intrinsic value for Moelis Australia is arrived at using the Excess Return Model. This approach is used for finance firms where free cash flow is difficult to estimate.
In the Excess Return Model the value of a firm can be written as the sum of capital invested currently in the firm and the present value of excess returns that the firm expects to make in the future.
The model is sensitive to the Return on Equity of the company versus the Cost of Equity, how these are calculated is detailed below the main calculation.
Note the calculations below are per share.
See our documentation to learn about this calculation.
Calculation | Result | |
---|---|---|
Excess Returns |
= (Stable Return on equity – Cost of equity) (Book Value of
Equity per share)
= (12.4% – 7.02%) * A$1.54) |
A$0.08 |
Terminal Value of Excess Returns |
= Excess Returns / (Cost of Equity -
Expected Growth Rate)
= A$0.08 / (7.02% - 1.08%) |
A$1.38 |
Value of Equity |
= Book Value per share + Terminal Value of
Excess Returns
= A$1.54 + A$1.38 |
A$2.92 |
Calculation | Result | |
---|---|---|
Value per share (AUD) | From above. | A$2.92 |
Current discount | Discount to share price of
A$4.95
= -1 x (A$4.95 - A$2.92) / A$2.92 |
-69.4% |
Learn more about our DCF calculations in Simply Wall St’s analysis model .
Data Point | Source | Value |
---|---|---|
Earnings Per Share * | Company Filings (2019-06-30) in AUD | A$0.17 |
ASX:MOE Share Price ** | ASX (2019-12-06) in AUD | A$4.95 |
Australia Capital Markets Industry PE Ratio | Median Figure of 19 Publicly-Listed Capital Markets Companies | 22.29x |
Australia Market PE Ratio | Median Figure of 520 Publicly-Listed Companies | 18.42x |
* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.
** Primary Listing of Moelis Australia.
Calculation | Outcome | |
---|---|---|
PE Ratio | = ASX:MOE Share Price ÷ EPS (both in AUD) = 4.95 ÷ 0.17 |
29.72x |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Data Point | Source | Value |
---|---|---|
PE Ratio | See PE Ratio Section | 29.72x |
Net Income Annual Growth Rate | See Future Growth Section. Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts |
24.2%per year |
Australia Capital Markets Industry PEG Ratio | Median Figure of 8 Publicly-Listed Capital Markets Companies | 2.35x |
Australia Market PEG Ratio | Median Figure of 350 Publicly-Listed Companies | 1.59x |
*Line of best fit is calculated by linear regression .
Calculation | Outcome | |
---|---|---|
PEG Ratio | = PE Ratio ÷ Net Income Annual Growth Rate = 29.72x ÷ 24.2% |
1.23x |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Data Point | Source | Value |
---|---|---|
Book Value per Share | Company Filings (2019-06-30) in AUD | A$1.58 |
ASX:MOE Share Price * | ASX (2019-12-06) in AUD | A$4.95 |
Australia Capital Markets Industry PB Ratio | Median Figure of 33 Publicly-Listed Capital Markets Companies | 2.06x |
Australia Market PB Ratio | Median Figure of 1,586 Publicly-Listed Companies | 1.66x |
Calculation | Outcome | |
---|---|---|
PB Ratio | = ASX:MOE Share Price ÷ Book Value per Share (both in AUD) = 4.95 ÷ 1.58 |
3.13x |
* Primary Listing of Moelis Australia.
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Data Point | Source | Value (per year) |
---|---|---|
ASX:MOE Future Earnings Growth Rate | Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts | 24.2% |
ASX:MOE Future Revenue Growth Rate | Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts | 5.7% |
Australia Capital Markets Industry Earnings Growth Rate | Market Cap Weighted Average | 6.5% |
Australia Capital Markets Industry Revenue Growth Rate | Market Cap Weighted Average | 2.5% |
Australia Market Earnings Growth Rate | Market Cap Weighted Average | 9.4% |
Australia Market Revenue Growth Rate | Market Cap Weighted Average | 3.6% |
*Line of best fit is calculated by linear regression .
Industry and Market average data is calculated daily.
Learn more about our growth rate calculations in Simply Wall St’s analysis model.
Data Point | Source | Value |
---|---|---|
Past Financials | Company Filings (5 months ago) | See Below |
Future Estimates | Average of up to 1 Analyst Estimates (S&P Global) | See Below |
Date (Data in AUD Millions) | Revenue | Cash Flow | Net Income * | Avg. No. Analysts |
---|---|---|---|---|
2021-12-31 | 168 | 52 | 49 | 1 |
2020-12-31 | 157 | 45 | 41 | 1 |
2019-12-31 | 149 | 103 | 32 | 1 |
2019-12-06 |
Date (Data in AUD Millions) | Revenue | Cash Flow | Net Income * |
---|---|---|---|
2019-06-30 | 146 | 11 | 26 |
2019-03-31 | 145 | 22 | 28 |
2018-12-31 | 145 | 33 | 29 |
2018-09-30 | 137 | 41 | 31 |
2018-06-30 | 130 | 50 | 32 |
2018-03-31 | 121 | 39 | 31 |
2017-12-31 | 112 | 28 | 30 |
2017-09-30 | 99 | 16 | 22 |
2017-06-30 | 86 | 3 | 15 |
2017-03-31 | 78 | 11 | 12 |
2016-12-31 | 71 | 18 | 10 |
*GAAP earnings excluding extraordinary items.
Data Point | Source | Value |
---|---|---|
Past Financials | Company Filings (5 months ago) | See Below |
Future Estimates | Average of up to 1 Analyst Estimates (S&P Global) | See Below |
All data from Moelis Australia Company Filings, last reported 5 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
Date (Data in AUD Millions) | EPS * | EPS High Estimate | EPS Low Estimate | Avg. No. Analysts |
---|---|---|---|---|
2021-12-31 | 0.30 | 0.30 | 0.30 | 1.00 |
2020-12-31 | 0.25 | 0.25 | 0.25 | 1.00 |
2019-12-31 | 0.19 | 0.19 | 0.19 | 1.00 |
2019-12-06 |
Date (Data in AUD Millions) | EPS * |
---|---|
2019-06-30 | 0.17 |
2019-03-31 | 0.18 |
2018-12-31 | 0.19 |
2018-09-30 | 0.21 |
2018-06-30 | 0.22 |
2018-03-31 | 0.23 |
2017-12-31 | 0.23 |
2017-09-30 | 0.19 |
2017-06-30 | 0.14 |
2017-03-31 | 0.12 |
2016-12-31 | 0.10 |
*GAAP earnings excluding extraordinary items.
How has Moelis Australia performed over the past 5 years?
All data from Moelis Australia Company Filings, last reported 5 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
Date (Data in AUD Millions) | Revenue | Net Income * | G+A Expenses | R&D Expenses |
---|---|---|---|---|
2019-06-30 | 146.05 | 26.14 | 81.04 | |
2019-03-31 | 145.29 | 27.76 | 78.46 | |
2018-12-31 | 144.54 | 29.38 | 75.88 | |
2018-09-30 | 137.21 | 30.79 | 69.08 | |
2018-06-30 | 129.88 | 32.19 | 62.29 | |
2018-03-31 | 120.73 | 30.88 | 56.61 | |
2017-12-31 | 111.58 | 29.57 | 50.94 | |
2017-09-30 | 98.57 | 22.08 | 47.65 | |
2017-06-30 | 85.55 | 14.59 | 44.36 | |
2017-03-31 | 78.37 | 12.34 | 41.45 | |
2016-12-31 | 71.18 | 10.09 | 38.54 | |
2015-12-31 | 47.88 | -5.57 | 32.63 | |
2014-12-31 | 39.91 | 1.52 | 29.87 |
*GAAP earnings excluding extraordinary items.
How is Moelis Australia's financial health and their level of debt?
All data from Moelis Australia Company Filings, last reported 5 months ago.
Date (Data in AUD Millions) | Total Equity | Total Debt | Cash & Short Term Investments |
---|---|---|---|
2019-06-30 | 241.53 | 131.96 | 105.74 |
2019-03-31 | 241.53 | 131.96 | 105.74 |
2018-12-31 | 240.83 | 82.65 | 86.65 |
2018-09-30 | 240.83 | 82.65 | 86.65 |
2018-06-30 | 231.79 | 71.77 | 71.66 |
2018-03-31 | 231.79 | 71.77 | 71.66 |
2017-12-31 | 215.63 | 32.15 | 87.79 |
2017-09-30 | 215.63 | 32.15 | 87.79 |
2017-06-30 | 79.43 | 0.00 | 41.45 |
2017-03-31 | 79.43 | 0.00 | 41.45 |
2016-12-31 | 32.75 | 0.00 | 37.23 |
2015-12-31 | 22.99 | 0.00 | 24.01 |
2014-12-31 | 27.27 | 0.00 | 21.39 |
What is Moelis Australia's current dividend yield, its reliability and sustainability?
Data Point | Source | Value |
---|---|---|
Past Annualized Dividend Yield | S&P Global Market Data | See Below |
Past Dividends per Share | Company Filings/ Annualized Dividend Payments | See Below |
Future Dividends per Share Estimates | Average of up to 1 Analyst Estimates (S&P Global) | See Below |
Australia Capital Markets Industry Average Dividend Yield | Market Cap Weighted Average of 19 Stocks | 3.9% |
Australia Market Average Dividend Yield | Market Cap Weighted Average of 390 Stocks | 4.1% |
Australia Minimum Threshold Dividend Yield | 10th Percentile | 1.5% |
Australia Bottom 25% Dividend Yield | 25th Percentile | 2.4% |
Australia Top 25% Dividend Yield | 75th Percentile | 5.6% |
Industry and Market average data is calculated daily.
Note all dividend per share amounts are annualized and not quarterly or other period.
Date (Data in A$) | Dividend per Share (annual) | Avg. No. Analysts |
---|---|---|
2021-12-31 | 0.10 | 1.00 |
2020-12-31 | 0.09 | 1.00 |
2019-12-31 | 0.08 | 1.00 |
2019-12-06 |
Date (Data in A$) | Dividend per share (annual) | Avg. Yield (%) |
---|---|---|
2019-02-19 | 0.080 | 1.974 |
2018-02-19 | 0.070 | 1.298 |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Mr. Andrew Robert Pridham, AO, has been Chief Executive Officer and Executive Director at Moelis Australia Limited since May 25, 2010 and is its Managing Director. Mr. Pridham has been Managing Director & Head of Investment Banking - Moelis Australia at Moelis & Company since February 2019 and also served as its Managing Director and Head of Investment Banking for Australia until February 2019. He serves as Managing Director and Head of Investment Banking for Australia at Moelis & Company Holdings LP. Mr. Pridham serves as Chief Executive at First Provident Corporation Pty Ltd. Mr. Pridham has over 25 years of experience in investment banking. Mr. Pridham served as Managing Director and Head of Investment Banking in Australia and New Zealand of JPMorgan Chase & Co. since May 2004 for 6 years. He served as Chief Executive Officer of corporate advisory firm Grange First Provident. He served as Global Head of Real Estate Investment Banking with UBS Warburg and Managing Director of Corporate Finance for UBS Warburg Australasia, where he was responsible for developing unique property funding techniques and innovative products. He serves as Chairman of the Board at Sydney Swans Limited. He served as Non Executive Director of Homeloans Limited from April 16, 2003 to May 28, 2004. Mr. Pridham received a Bachelor of Applied Science (PRM) from the University of South Australia.
Average tenure and age of the Moelis Australia board of directors in years:
Insider Ownership Of Moelis Australia The definition of an insider can differ slightly between different countries, but members of the board of directors always count. … Private Company Ownership It seems that Private Companies own 4.4%, of the MOE stock. … Public Company Ownership Public companies currently own 33% of MOE stock.
Simply Wall St - – Full articleThat downside risk was realized by Moelis Australia Limited (ASX:MOE) shareholders over the last year, as the share price declined 37%. … See our latest analysis for Moelis Australia In his essay The Superinvestors of Graham-and-Doddsville Warren Buffett described how share prices do not always rationally reflect the value of a business. … A Different Perspective While Moelis Australia shareholders are down 36% for the year (even including dividends), the market itself is up 7.9%.
Simply Wall St - – Full articleLooking at Moelis Australia Limited's (ASX:MOE) earnings update in December 2018, analysts seem cautiously bearish, with earnings expected to grow by 11% in the upcoming year compared with the higher past 5-year average growth rate of 50%. … See our latest analysis for Moelis Australia Can we expect Moelis Australia to keep growing? … To get an idea of the overall earnings growth trend for MOE, I’ve plotted out each year’s earnings expectations and inserted a line of best fit to determine an annual rate of growth from the slope of this line.
Simply Wall St - – Full articleIn February 2019, Moelis Australia Limited (ASX:MOE) released its latest earnings announcement, which suggested that the company experienced a minor headwind with earnings falling from AU$30m to AU$29m, a change of -0.6%. … Investors may find it useful to understand how market analysts perceive Moelis Australia's earnings growth trajectory over the next couple of years and whether the future looks brighter. … View our latest analysis for Moelis Australia Market analysts' consensus outlook for the upcoming year seems buoyant, with earnings climbing by a robust 11%.
Simply Wall St - – Full articleMoelis Australia has a price to earnings ratio of 20.84, based on the last twelve months. … See our latest analysis for Moelis Australia How Do I Calculate A Price To Earnings Ratio? … The formula for P/E is: Price to Earnings Ratio = Price per Share ÷ Earnings per Share (EPS) Or for Moelis Australia: P/E of 20.84 = A$4 ÷ A$0.19 (Based on the year to December 2018.) Is A High Price-to-Earnings Ratio Good?
Simply Wall St - – Full articleSee our latest analysis for Moelis Australia ASX:MOE Ownership Summary, May 22nd 2019 What Does The Institutional Ownership Tell Us About Moelis Australia? … As you can see, institutional investors own 5.7% of Moelis Australia. … Private Company Ownership We can see that Private Companies own 4.4%, of the shares on issue.
Simply Wall St - – Full articleToday we'll take a closer look at Moelis Australia Limited (ASX:MOE) from a dividend investor's perspective. … Yet sometimes, investors buy a popular dividend stock because of its yield, and then lose money if the company's dividend doesn't live up to expectations. … ASX:MOE Historical Dividend Yield, May 2nd 2019
Simply Wall St - – Full articleMoelis Australia Limited (ASX:MOE) is a stock well-positioned for future growth, but many investors are wondering whether its last closing price of A$4.26 is based on unrealistic expectations. … Let’s take a look at some key metrics to determine whether there's any value here for current and potential future investors. … The excitement around Moelis Australia's growth potential is not unfounded
Simply Wall St - – Full articleBased on Moelis Australia Limited's (ASX:MOE) earnings update in December 2018,. … with earnings expected to grow by 11% in the upcoming year … the higher past 5-year average growth rate of 50%
Simply Wall St - – Full articleThe latest earnings update Moelis Australia Limited (ASX:MOE) released in December 2018a
Simply Wall St - – Full article
Moelis Australia Limited, together with its subsidiaries, provides various financial services. It operates in two segments, Corporate Advisory and Equities; and Asset Management. The Corporate Advisory and Equities segment offers strategic and financial advisory services related to mergers and acquisitions; equity capital markets; debt markets; restructuring and recapitalizations; and situations advisory, as well as provides underwriting and institutional stockbroking services. It also provides securities research, sales, and trading execution services to institutional and high-net-worth clients. The Asset Management segment offers asset, fund, and investment management services to domestic and foreign high net worth and institutional investors. Moelis Australia Limited was founded in 2010 and is based in Sydney, Australia.
Name: | Moelis Australia Limited |
MOE | |
Exchange: | ASX |
Founded: | 2010 |
A$685,667,086 | |
144,961,329 | |
Website: | http://www.moelisaustralia.com |
Address: |
Moelis Australia Limited Governor Phillip Tower, Level 27, Sydney, New South Wales, 2000, Australia |
Exchange Symbol | Ticker Symbol | Security | Exchange | Country | Currency | Listed on | |
---|---|---|---|---|---|---|---|
ASX | MOE | Ordinary Shares | Australian Securities Exchange | AU | AUD | 10. Apr 2017 |
Investment Banking and Brokerage | |
Diversified Financials |
Area | Date (UTC time) |
---|---|
Company Analysis updated: | 2019/12/06 10:43 |
End of day share price update: | 2019/12/06 00:00 |
Last estimates confirmation: | 2019/08/29 |
Last earnings filing: | 2019/08/27 |
Last earnings reported: | 2019/06/30 |
Last annual earnings reported: | 2018/12/31 |
All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.