What is the intrinsic value of M8G.DE?

As of 2025-08-07, the Intrinsic Value of MEDIA AND GAMES INVEST PLC (M8G.DE) is 1.07 EUR. This M8G.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.87 EUR, the upside of MEDIA AND GAMES INVEST PLC is -72.30%.

The range of the Intrinsic Value is 1.01 - 1.22 EUR

Is M8G.DE undervalued or overvalued?

Based on its market price of 3.87 EUR and our intrinsic valuation, MEDIA AND GAMES INVEST PLC (M8G.DE) is overvalued by 72.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.01 - 1.22	1.07	-72.3%
DCF (Growth 10y)	2.23 - 4.46	2.85	-26.4%
DCF (EBITDA 5y)	2.19 - 2.83	2.38	-38.7%
DCF (EBITDA 10y)	2.45 - 3.27	2.71	-30.1%
Fair Value	0.78 - 0.78	0.78	-79.82%
P/E	0.65 - 1.86	1.23	-68.2%
EV/EBITDA	2.52 - 3.76	3.07	-20.8%
EPV	4.50 - 5.52	5.01	29.3%
DDM - Stable	0.74 - 2.10	1.42	-63.3%
DDM - Multi	1.13 - 2.55	1.57	-59.4%