As of 2024-12-11, the Intrinsic Value of MGI Media & Games Invest SE (M8G.ST) is
268.52 SEK. This M8G.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 46.85 SEK, the upside of MGI Media & Games Invest SE is
473.20%.
The range of the Intrinsic Value is 158.49 - 590.80 SEK
268.52 SEK
Intrinsic Value
M8G.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
158.49 - 590.80 |
268.52 |
473.2% |
| DCF (Growth 10y) |
205.02 - 728.44 |
338.50 |
622.5% |
| DCF (EBITDA 5y) |
122.33 - 142.90 |
132.01 |
181.8% |
| DCF (EBITDA 10y) |
189.15 - 249.87 |
216.45 |
362.0% |
| Fair Value |
84.37 - 84.37 |
84.37 |
80.09% |
| P/E |
46.74 - 46.74 |
46.74 |
-0.2% |
| EV/EBITDA |
46.67 - 46.85 |
46.76 |
-0.2% |
| EPV |
86.61 - 284.05 |
185.33 |
295.6% |
| DDM - Stable |
105.07 - 210.11 |
157.59 |
236.4% |
| DDM - Multi |
118.86 - 188.17 |
145.97 |
211.6% |
M8G.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,261.34 |
| Beta |
0.37 |
| Outstanding shares (mil) |
48.27 |
| Enterprise Value (mil) |
2,261.34 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.43% |
| Cost of Debt |
8.56% |
| WACC |
6.64% |