The Discounted Cash Flow (DCF) valuation of MAG Interactive AB (publ) (MAGI.ST) is (154.20) SEK. With the latest stock price at 9.98 SEK, the upside of MAG Interactive AB (publ) based on DCF is -1645.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.3% | 5.4% |
| Long-term Growth Rate | 3.0% - 4.2% | 3.6% |
| Fair Price | (1,112.51) - (82.20) | (154.20) |
| Upside | -11247.4% - -923.6% | -1645.1% |