As of 2024-12-12, 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
75.70 Magnolia Bostad
Stock Price
84.32 Magnolia Bostad
Intrinsic Value
MAG.ST Intrinsic Value - Valuation Summary
|
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% |
MAG.ST Intrinsic Value - Key Valuation Metrics
| 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% |