The Discounted Cash Flow (DCF) valuation of MGI Media & Games Invest SE (M8G.ST) is 268.52 SEK. With the latest stock price at 46.85 SEK, the upside of MGI Media & Games Invest SE based on DCF is 473.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 9.2% | 6.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 158.49 - 590.80 | 268.52 |
| Upside | 238.3% - 1161.0% | 473.2% |