What is the intrinsic value of MAGI.ST?

As of 2025-11-16, the Intrinsic Value of MAG Interactive AB (publ) (MAGI.ST) is 0.03 SEK. This MAGI.ST valuation is based on the model Peter Lynch Fair Value. With the current market price of 8.64 SEK, the upside of MAG Interactive AB (publ) is -99.65%.

Is MAGI.ST undervalued or overvalued?

Based on its market price of 8.64 SEK and our intrinsic valuation, MAG Interactive AB (publ) (MAGI.ST) is overvalued by 99.65%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(1,775.36) - (112.06)	(210.96)	-2541.7%
DCF (Growth 10y)	(268.88) - (4,295.55)	(508.54)	-5985.8%
DCF (EBITDA 5y)	(12.60) - (13.88)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(56.51) - (66.76)	(1,234.50)	-123450.0%
Fair Value	0.03 - 0.03	0.03	-99.65%
P/E	0.07 - 0.11	0.09	-99.0%
EV/EBITDA	6.69 - 23.17	12.44	44.0%
EPV	42.14 - 61.18	51.66	497.9%
DDM - Stable	0.10 - 1.46	0.78	-90.9%
DDM - Multi	(34.14) - (395.58)	(63.31)	-832.7%