As of 2026-04-02, the Intrinsic Value of Magnolia Bostad AB (MAG.ST) is 84.32 Magnolia Bostad. This MAG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.70 Magnolia Bostad, the upside of Magnolia Bostad AB is 11.40%.
The range of the Intrinsic Value is 38.92 - 221.15 Magnolia Bostad
Based on its market price of 75.70 Magnolia Bostad and our intrinsic valuation, Magnolia Bostad AB (MAG.ST) is undervalued by 11.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.92 - 221.15 | 84.32 | 11.4% |
| DCF (Growth 10y) | 65.09 - 276.32 | 118.00 | 55.9% |
| DCF (EBITDA 5y) | (8.63) - 15.66 | 2.99 | -96.1% |
| DCF (EBITDA 10y) | 16.31 - 48.48 | 31.25 | -58.7% |
| P/E | 27.70 - 137.64 | 67.43 | -10.9% |
| EV/EBITDA | (66.12) - 67.05 | (7.28) | -109.6% |
| EPV | (19.94) - (4.76) | (12.35) | -116.3% |
| DDM - Stable | 51.85 - 255.79 | 153.82 | 103.2% |
| DDM - Multi | 102.70 - 402.30 | 164.60 | 117.4% |
| Market Cap (mil) | 2,863.15 |
| Beta | 1.80 |
| Outstanding shares (mil) | 37.82 |
| Enterprise Value (mil) | 5,266.15 |
| Market risk premium | 5.22% |
| Cost of Equity | 6.37% |
| Cost of Debt | 5.00% |
| WACC | 5.66% |